{"text_format":"1","workbook":"xlsx","n_sheets":26,"sheets":["Instruction","Project Information Data","Raw Crash Data","Raw Bike_Ped Data","Overview","Output","Summary","Final BCR","User Volumes","Capital Costs","Operations and Maintenance","Safety","Travel Time Savings","Emissions Reduction","Vehicle Operating Cost Savings","Other Highway Use Externalities","Amenity Benefits","Health Benefits","Residual Value","Project Information","Parameter Values","Emission Factors","Other Benefit 1","Other Benefit 2","Other Benefit 3","Other Benefit 4"],"not_rendered":{"charts":0,"images":14,"macros":1,"external_links":0,"defined_names":33,"comments":4,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"Instruction","index":0,"n_rows":20,"n_cols":2,"rows_kept":20,"cut":false,"hidden":false,"merged":[]}
["Instruction"]
["The \"Project Information Data\", \"Raw Crash Data\", \"Raw Bike_Ped Data\" and sheets are where users need to input the data of the projects. \n•  Project Information Data. In this sheet users need to input the data related to basic information of the projects, including unique project id, cost, length, traffic data, types of improvement, etc.\n•  Raw Crash Data. Input all the raw crash data related to the projects to be scored, distincted by their project Id. The raw crash data should be retrieved from the HGAC crash dashboard. The data need to be organized to algin with the order of the first 8 columns of the sheet - project id, no injured count, possible injured count, non-serious injured count, serious injured count, fatality count, intersection related and first harmful event.\n•  Raw Bike_Ped Data. Users need to retreive all the bike/ped data related to the projects from the H-GAC ACE website, distinguished by project ID. Add project ID to the original dataset and set them as the first two columns, and the keep the order of columns from the original dataset, then copy the prepared data into the sheet.\nOnce all the prepared data are Skip cells where data are not available or applicable for the project. After entering all the data needed, use the \"Calculate\" or \"Calculate All\" button to get the BCA results. The results will be appended at the end of the corresponding row. Users do not need to input anything into other sheets.\n•  Output. After users filled the data in Project Information Data, Raw Crash Data and Raw Bike_Ped Data sheets, go to the Output sheet and use the button on top to load the data and calculate the BCA results. "]
["      o Green represent user input columns. Users should enter data in these cells in the Project Information Data, Raw Crash Data and Raw Bike_Ped Data sheet. "]
["      o Blue cells are reference cells showing the data inputted in the \"Project Information Data\" sheet and used for the BCA calculation. After user select a project and done the calculation for the project, the blue cells display the data of the corresponding project for references."]
["      o Gray and plain text cells represent cells that are results of calculations based on the data provided."]
["•  Calculate Button. Select a project ID from the drop-down list (B1) to the left of the button and click it, the template will calculate the BCA result for the selected project ID."]
["•  Calculate All Button. By clicking this button, the template will calculate the BCA results for all the projects entered in the sheet."]
["• Get Project Information & Traffic Data Button. After all the project  information data are inputted in Project Information Data sheet, click the button to load the data into Output sheet."]
["• Get & Calculate Crash Data Button. After all the projects' crash data are inputted in Raw Crash Data sheet, click the button to load the crash data into Output sheet."]
["• Get & Calculate Bike/Ped Data Button. After all the projects' bike/ped data are inputted in Raw Bike_Ped Data sheet, click the button to load the bike/ped data into Output sheet."]
["• Export Button.After all the calculations are done, select a project ID using the drop-down list on the top left of Output  sheet and click the button. A new template will be created in the same folder named \"Project [Project ID] BCA Result.xlsm\" where [Project ID] is the project ID users selected to export (Users may need to unlock the file first and check Trust access to the VBA project object model to use this function, see figures on the right)."]
["•  \tBuild vs No Build. If data are showing the difference between the Build and No Build scenarios, enter this data into the \"Build\" column and leave the \"No Build\" values at $0. This will still appropriately estimate the benefit"]
["•  \tDeleting a Tab. Do not delete tabs. "]
["•  Parameter Values. This template provides a copy of the Appendix A tables from the USDOT BCA guidance document in a spreadsheet format, located on the \"Parameter Values\" sheet. "]
[]
[]
[]
[]
["Model Base Year",2022]
["Model Date","2024-08-12"]

{"sheet":"Project Information Data","index":1,"n_rows":202,"n_cols":29,"rows_kept":202,"cut":false,"hidden":false,"merged":[]}
["Project ID","County","Facility Type","Estimated Total Capital Cost (2023 $)","Project Useful Life","Year Open to Traffic","No Build Project Length (mile)","Build Project Length (mile)","2022 AADT","2022 Truck AADT","Growth Rate","No Build Annual Maintenance Cost (year open to traffic)","Build Annual Maintenance Cost (year open to traffic)","Safety Improvement Work Codes","Free Flow Speed","No Build Peak Hour Speed","No Build Peak Hour Periods (6am - 9am, 3 pm -7pm) Volume","Travel Time Reduction Strategies/Type Codes","Travel Time Strategies/Type of Improvement","Is New Roadway","Time Saved per Trip After New Roadway Construction (min)","Bike/Ped Growth Rate","Added Sidewalk Width (ft)","Add Bike Facilities"]
[688,"Galveston","Urban Unrestricted Access",46058000,50,2028,1.4,1.4,24647,493,2.2152467499561235E-2,150000,30000,"133, 401, 407, 506, 518",34,35,8854,"7, 15, 16, 37, 45, 53, 60",{"$f":"SplitAndMatch(R2, 'Parameter Values'!$C$325:$C$401, 'Parameter Values'!$A$325:$A$401)","v":"Adding New Lanes or Roads , Multimodal Transportation Center (Corridors), Pedestrian Connections, Intersection Turn Lanes, Signal Operations & Management, Integrated Corridor Management, Local Bus Service"},"No",5,0.02,5,"Yes"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SplitAndMatch(R3, 'Parameter Values'!$C$325:$C$401, 'Parameter Values'!$A$325:$A$401)","v":""},null,null,null,null,null,null,null,null,null,"Yes"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SplitAndMatch(R4, 'Parameter Values'!$C$325:$C$401, 'Parameter Values'!$A$325:$A$401)","v":""},null,null,null,null,null,null,null,null,null,"No"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SplitAndMatch(R5, 'Parameter Values'!$C$325:$C$401, 'Parameter Values'!$A$325:$A$401)","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SplitAndMatch(R6, 'Parameter Values'!$C$325:$C$401, 'Parameter Values'!$A$325:$A$401)","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SplitAndMatch(R7, 'Parameter Values'!$C$325:$C$401, 'Parameter Values'!$A$325:$A$401)","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SplitAndMatch(R8, 'Parameter Values'!$C$325:$C$401, 'Parameter Values'!$A$325:$A$401)","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SplitAndMatch(R9, 'Parameter Values'!$C$325:$C$401, 'Parameter Values'!$A$325:$A$401)","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SplitAndMatch(R10, 'Parameter Values'!$C$325:$C$401, 'Parameter Values'!$A$325:$A$401)","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SplitAndMatch(R11, 'Parameter Values'!$C$325:$C$401, 'Parameter Values'!$A$325:$A$401)","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SplitAndMatch(R12, 'Parameter Values'!$C$325:$C$401, 'Parameter Values'!$A$325:$A$401)","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SplitAndMatch(R13, 'Parameter Values'!$C$325:$C$401, 'Parameter Values'!$A$325:$A$401)","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SplitAndMatch(R14, 'Parameter Values'!$C$325:$C$401, 'Parameter Values'!$A$325:$A$401)","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SplitAndMatch(R15, 'Parameter Values'!$C$325:$C$401, 'Parameter Values'!$A$325:$A$401)","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SplitAndMatch(R16, 'Parameter Values'!$C$325:$C$401, 'Parameter Values'!$A$325:$A$401)","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SplitAndMatch(R17, 'Parameter Values'!$C$325:$C$401, 'Parameter Values'!$A$325:$A$401)","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SplitAndMatch(R18, 'Parameter Values'!$C$325:$C$401, 'Parameter Values'!$A$325:$A$401)","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SplitAndMatch(R19, 'Parameter Values'!$C$325:$C$401, 'Parameter Values'!$A$325:$A$401)","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SplitAndMatch(R20, 'Parameter Values'!$C$325:$C$401, 'Parameter Values'!$A$325:$A$401)","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SplitAndMatch(R21, 'Parameter Values'!$C$325:$C$401, 'Parameter Values'!$A$325:$A$401)","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SplitAndMatch(R22, 'Parameter Values'!$C$325:$C$401, 'Parameter Values'!$A$325:$A$401)","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SplitAndMatch(R23, 'Parameter Values'!$C$325:$C$401, 'Parameter Values'!$A$325:$A$401)","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SplitAndMatch(R24, 'Parameter Values'!$C$325:$C$401, 'Parameter Values'!$A$325:$A$401)","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SplitAndMatch(R25, 'Parameter Values'!$C$325:$C$401, 'Parameter Values'!$A$325:$A$401)","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SplitAndMatch(R26, 'Parameter Values'!$C$325:$C$401, 'Parameter Values'!$A$325:$A$401)","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SplitAndMatch(R27, 'Parameter Values'!$C$325:$C$401, 'Parameter Values'!$A$325:$A$401)","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SplitAndMatch(R28, 'Parameter Values'!$C$325:$C$401, 'Parameter Values'!$A$325:$A$401)","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SplitAndMatch(R29, 'Parameter Values'!$C$325:$C$401, 'Parameter Values'!$A$325:$A$401)","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SplitAndMatch(R30, 'Parameter Values'!$C$325:$C$401, 'Parameter Values'!$A$325:$A$401)","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SplitAndMatch(R31, 'Parameter Values'!$C$325:$C$401, 'Parameter Values'!$A$325:$A$401)","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SplitAndMatch(R32, 'Parameter Values'!$C$325:$C$401, 'Parameter Values'!$A$325:$A$401)","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SplitAndMatch(R33, 'Parameter Values'!$C$325:$C$401, 'Parameter Values'!$A$325:$A$401)","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SplitAndMatch(R34, 'Parameter Values'!$C$325:$C$401, 'Parameter Values'!$A$325:$A$401)","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SplitAndMatch(R35, 'Parameter Values'!$C$325:$C$401, 'Parameter Values'!$A$325:$A$401)","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SplitAndMatch(R36, 'Parameter Values'!$C$325:$C$401, 'Parameter Values'!$A$325:$A$401)","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SplitAndMatch(R37, 'Parameter Values'!$C$325:$C$401, 'Parameter Values'!$A$325:$A$401)","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SplitAndMatch(R38, 'Parameter Values'!$C$325:$C$401, 'Parameter Values'!$A$325:$A$401)","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SplitAndMatch(R39, 'Parameter Values'!$C$325:$C$401, 'Parameter Values'!$A$325:$A$401)","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SplitAndMatch(R40, 'Parameter Values'!$C$325:$C$401, 'Parameter Values'!$A$325:$A$401)","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SplitAndMatch(R41, 'Parameter Values'!$C$325:$C$401, 'Parameter Values'!$A$325:$A$401)","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SplitAndMatch(R42, 'Parameter Values'!$C$325:$C$401, 'Parameter Values'!$A$325:$A$401)","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SplitAndMatch(R43, 'Parameter Values'!$C$325:$C$401, 'Parameter Values'!$A$325:$A$401)","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SplitAndMatch(R44, 'Parameter Values'!$C$325:$C$401, 'Parameter Values'!$A$325:$A$401)","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SplitAndMatch(R45, 'Parameter Values'!$C$325:$C$401, 'Parameter Values'!$A$325:$A$401)","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SplitAndMatch(R46, 'Parameter Values'!$C$325:$C$401, 'Parameter Values'!$A$325:$A$401)","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SplitAndMatch(R47, 'Parameter Values'!$C$325:$C$401, 'Parameter Values'!$A$325:$A$401)","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SplitAndMatch(R48, 'Parameter Values'!$C$325:$C$401, 'Parameter Values'!$A$325:$A$401)","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SplitAndMatch(R49, 'Parameter Values'!$C$325:$C$401, 'Parameter Values'!$A$325:$A$401)","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SplitAndMatch(R50, 'Parameter Values'!$C$325:$C$401, 'Parameter Values'!$A$325:$A$401)","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SplitAndMatch(R51, 'Parameter Values'!$C$325:$C$401, 'Parameter Values'!$A$325:$A$401)","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SplitAndMatch(R52, 'Parameter Values'!$C$325:$C$401, 'Parameter Values'!$A$325:$A$401)","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SplitAndMatch(R53, 'Parameter Values'!$C$325:$C$401, 'Parameter Values'!$A$325:$A$401)","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SplitAndMatch(R54, 'Parameter Values'!$C$325:$C$401, 'Parameter Values'!$A$325:$A$401)","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SplitAndMatch(R55, 'Parameter Values'!$C$325:$C$401, 'Parameter Values'!$A$325:$A$401)","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SplitAndMatch(R56, 'Parameter Values'!$C$325:$C$401, 'Parameter Values'!$A$325:$A$401)","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SplitAndMatch(R57, 'Parameter Values'!$C$325:$C$401, 'Parameter Values'!$A$325:$A$401)","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SplitAndMatch(R58, 'Parameter Values'!$C$325:$C$401, 'Parameter Values'!$A$325:$A$401)","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SplitAndMatch(R59, 'Parameter Values'!$C$325:$C$401, 'Parameter Values'!$A$325:$A$401)","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SplitAndMatch(R60, 'Parameter Values'!$C$325:$C$401, 'Parameter Values'!$A$325:$A$401)","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SplitAndMatch(R61, 'Parameter Values'!$C$325:$C$401, 'Parameter Values'!$A$325:$A$401)","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SplitAndMatch(R62, 'Parameter Values'!$C$325:$C$401, 'Parameter Values'!$A$325:$A$401)","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SplitAndMatch(R63, 'Parameter Values'!$C$325:$C$401, 'Parameter Values'!$A$325:$A$401)","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SplitAndMatch(R64, 'Parameter Values'!$C$325:$C$401, 'Parameter Values'!$A$325:$A$401)","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SplitAndMatch(R65, 'Parameter Values'!$C$325:$C$401, 'Parameter Values'!$A$325:$A$401)","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SplitAndMatch(R66, 'Parameter Values'!$C$325:$C$401, 'Parameter Values'!$A$325:$A$401)","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SplitAndMatch(R67, 'Parameter Values'!$C$325:$C$401, 'Parameter Values'!$A$325:$A$401)","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SplitAndMatch(R68, 'Parameter Values'!$C$325:$C$401, 'Parameter Values'!$A$325:$A$401)","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SplitAndMatch(R69, 'Parameter Values'!$C$325:$C$401, 'Parameter Values'!$A$325:$A$401)","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SplitAndMatch(R70, 'Parameter Values'!$C$325:$C$401, 'Parameter Values'!$A$325:$A$401)","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SplitAndMatch(R71, 'Parameter Values'!$C$325:$C$401, 'Parameter Values'!$A$325:$A$401)","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SplitAndMatch(R72, 'Parameter Values'!$C$325:$C$401, 'Parameter Values'!$A$325:$A$401)","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SplitAndMatch(R73, 'Parameter Values'!$C$325:$C$401, 'Parameter Values'!$A$325:$A$401)","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SplitAndMatch(R74, 'Parameter Values'!$C$325:$C$401, 'Parameter Values'!$A$325:$A$401)","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SplitAndMatch(R75, 'Parameter Values'!$C$325:$C$401, 'Parameter Values'!$A$325:$A$401)","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SplitAndMatch(R76, 'Parameter Values'!$C$325:$C$401, 'Parameter Values'!$A$325:$A$401)","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SplitAndMatch(R77, 'Parameter Values'!$C$325:$C$401, 'Parameter Values'!$A$325:$A$401)","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SplitAndMatch(R78, 'Parameter Values'!$C$325:$C$401, 'Parameter Values'!$A$325:$A$401)","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SplitAndMatch(R79, 'Parameter Values'!$C$325:$C$401, 'Parameter Values'!$A$325:$A$401)","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SplitAndMatch(R80, 'Parameter Values'!$C$325:$C$401, 'Parameter Values'!$A$325:$A$401)","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SplitAndMatch(R81, 'Parameter Values'!$C$325:$C$401, 'Parameter Values'!$A$325:$A$401)","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SplitAndMatch(R82, 'Parameter Values'!$C$325:$C$401, 'Parameter Values'!$A$325:$A$401)","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SplitAndMatch(R83, 'Parameter Values'!$C$325:$C$401, 'Parameter Values'!$A$325:$A$401)","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SplitAndMatch(R84, 'Parameter Values'!$C$325:$C$401, 'Parameter Values'!$A$325:$A$401)","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SplitAndMatch(R85, 'Parameter Values'!$C$325:$C$401, 'Parameter Values'!$A$325:$A$401)","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SplitAndMatch(R86, 'Parameter Values'!$C$325:$C$401, 'Parameter Values'!$A$325:$A$401)","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SplitAndMatch(R87, 'Parameter Values'!$C$325:$C$401, 'Parameter Values'!$A$325:$A$401)","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SplitAndMatch(R88, 'Parameter Values'!$C$325:$C$401, 'Parameter Values'!$A$325:$A$401)","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SplitAndMatch(R89, 'Parameter Values'!$C$325:$C$401, 'Parameter Values'!$A$325:$A$401)","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SplitAndMatch(R90, 'Parameter Values'!$C$325:$C$401, 'Parameter Values'!$A$325:$A$401)","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SplitAndMatch(R91, 'Parameter Values'!$C$325:$C$401, 'Parameter Values'!$A$325:$A$401)","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SplitAndMatch(R92, 'Parameter Values'!$C$325:$C$401, 'Parameter Values'!$A$325:$A$401)","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SplitAndMatch(R93, 'Parameter Values'!$C$325:$C$401, 'Parameter Values'!$A$325:$A$401)","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SplitAndMatch(R94, 'Parameter Values'!$C$325:$C$401, 'Parameter Values'!$A$325:$A$401)","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SplitAndMatch(R95, 'Parameter Values'!$C$325:$C$401, 'Parameter Values'!$A$325:$A$401)","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SplitAndMatch(R96, 'Parameter Values'!$C$325:$C$401, 'Parameter Values'!$A$325:$A$401)","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SplitAndMatch(R97, 'Parameter Values'!$C$325:$C$401, 'Parameter Values'!$A$325:$A$401)","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SplitAndMatch(R98, 'Parameter Values'!$C$325:$C$401, 'Parameter Values'!$A$325:$A$401)","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SplitAndMatch(R99, 'Parameter Values'!$C$325:$C$401, 'Parameter Values'!$A$325:$A$401)","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SplitAndMatch(R100, 'Parameter Values'!$C$325:$C$401, 'Parameter Values'!$A$325:$A$401)","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SplitAndMatch(R101, 'Parameter Values'!$C$325:$C$401, 'Parameter Values'!$A$325:$A$401)","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SplitAndMatch(R102, 'Parameter Values'!$C$325:$C$401, 'Parameter Values'!$A$325:$A$401)","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SplitAndMatch(R103, 'Parameter Values'!$C$325:$C$401, 'Parameter Values'!$A$325:$A$401)","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SplitAndMatch(R104, 'Parameter Values'!$C$325:$C$401, 'Parameter Values'!$A$325:$A$401)","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SplitAndMatch(R105, 'Parameter Values'!$C$325:$C$401, 'Parameter Values'!$A$325:$A$401)","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SplitAndMatch(R106, 'Parameter Values'!$C$325:$C$401, 'Parameter Values'!$A$325:$A$401)","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SplitAndMatch(R107, 'Parameter Values'!$C$325:$C$401, 'Parameter Values'!$A$325:$A$401)","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SplitAndMatch(R108, 'Parameter Values'!$C$325:$C$401, 'Parameter Values'!$A$325:$A$401)","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SplitAndMatch(R109, 'Parameter Values'!$C$325:$C$401, 'Parameter Values'!$A$325:$A$401)","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SplitAndMatch(R110, 'Parameter Values'!$C$325:$C$401, 'Parameter Values'!$A$325:$A$401)","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SplitAndMatch(R111, 'Parameter Values'!$C$325:$C$401, 'Parameter Values'!$A$325:$A$401)","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SplitAndMatch(R112, 'Parameter Values'!$C$325:$C$401, 'Parameter Values'!$A$325:$A$401)","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SplitAndMatch(R113, 'Parameter Values'!$C$325:$C$401, 'Parameter Values'!$A$325:$A$401)","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SplitAndMatch(R114, 'Parameter Values'!$C$325:$C$401, 'Parameter Values'!$A$325:$A$401)","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SplitAndMatch(R115, 'Parameter Values'!$C$325:$C$401, 'Parameter Values'!$A$325:$A$401)","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SplitAndMatch(R116, 'Parameter Values'!$C$325:$C$401, 'Parameter Values'!$A$325:$A$401)","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SplitAndMatch(R117, 'Parameter Values'!$C$325:$C$401, 'Parameter Values'!$A$325:$A$401)","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SplitAndMatch(R118, 'Parameter Values'!$C$325:$C$401, 'Parameter Values'!$A$325:$A$401)","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SplitAndMatch(R119, 'Parameter Values'!$C$325:$C$401, 'Parameter Values'!$A$325:$A$401)","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SplitAndMatch(R120, 'Parameter Values'!$C$325:$C$401, 'Parameter Values'!$A$325:$A$401)","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SplitAndMatch(R121, 'Parameter Values'!$C$325:$C$401, 'Parameter Values'!$A$325:$A$401)","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SplitAndMatch(R122, 'Parameter Values'!$C$325:$C$401, 'Parameter Values'!$A$325:$A$401)","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SplitAndMatch(R123, 'Parameter Values'!$C$325:$C$401, 'Parameter Values'!$A$325:$A$401)","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SplitAndMatch(R124, 'Parameter Values'!$C$325:$C$401, 'Parameter Values'!$A$325:$A$401)","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SplitAndMatch(R125, 'Parameter Values'!$C$325:$C$401, 'Parameter Values'!$A$325:$A$401)","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SplitAndMatch(R126, 'Parameter Values'!$C$325:$C$401, 'Parameter Values'!$A$325:$A$401)","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SplitAndMatch(R127, 'Parameter Values'!$C$325:$C$401, 'Parameter Values'!$A$325:$A$401)","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SplitAndMatch(R128, 'Parameter Values'!$C$325:$C$401, 'Parameter Values'!$A$325:$A$401)","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SplitAndMatch(R129, 'Parameter Values'!$C$325:$C$401, 'Parameter Values'!$A$325:$A$401)","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SplitAndMatch(R130, 'Parameter Values'!$C$325:$C$401, 'Parameter Values'!$A$325:$A$401)","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SplitAndMatch(R131, 'Parameter Values'!$C$325:$C$401, 'Parameter Values'!$A$325:$A$401)","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SplitAndMatch(R132, 'Parameter Values'!$C$325:$C$401, 'Parameter Values'!$A$325:$A$401)","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SplitAndMatch(R133, 'Parameter Values'!$C$325:$C$401, 'Parameter Values'!$A$325:$A$401)","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SplitAndMatch(R134, 'Parameter Values'!$C$325:$C$401, 'Parameter Values'!$A$325:$A$401)","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SplitAndMatch(R135, 'Parameter Values'!$C$325:$C$401, 'Parameter Values'!$A$325:$A$401)","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SplitAndMatch(R136, 'Parameter Values'!$C$325:$C$401, 'Parameter Values'!$A$325:$A$401)","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SplitAndMatch(R137, 'Parameter Values'!$C$325:$C$401, 'Parameter Values'!$A$325:$A$401)","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SplitAndMatch(R138, 'Parameter Values'!$C$325:$C$401, 'Parameter Values'!$A$325:$A$401)","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SplitAndMatch(R139, 'Parameter Values'!$C$325:$C$401, 'Parameter Values'!$A$325:$A$401)","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SplitAndMatch(R140, 'Parameter Values'!$C$325:$C$401, 'Parameter Values'!$A$325:$A$401)","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SplitAndMatch(R141, 'Parameter Values'!$C$325:$C$401, 'Parameter Values'!$A$325:$A$401)","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SplitAndMatch(R142, 'Parameter Values'!$C$325:$C$401, 'Parameter Values'!$A$325:$A$401)","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SplitAndMatch(R143, 'Parameter Values'!$C$325:$C$401, 'Parameter Values'!$A$325:$A$401)","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SplitAndMatch(R144, 'Parameter Values'!$C$325:$C$401, 'Parameter Values'!$A$325:$A$401)","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SplitAndMatch(R145, 'Parameter Values'!$C$325:$C$401, 'Parameter Values'!$A$325:$A$401)","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SplitAndMatch(R146, 'Parameter Values'!$C$325:$C$401, 'Parameter Values'!$A$325:$A$401)","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SplitAndMatch(R147, 'Parameter Values'!$C$325:$C$401, 'Parameter Values'!$A$325:$A$401)","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SplitAndMatch(R148, 'Parameter Values'!$C$325:$C$401, 'Parameter Values'!$A$325:$A$401)","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SplitAndMatch(R149, 'Parameter Values'!$C$325:$C$401, 'Parameter Values'!$A$325:$A$401)","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SplitAndMatch(R150, 'Parameter Values'!$C$325:$C$401, 'Parameter Values'!$A$325:$A$401)","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SplitAndMatch(R151, 'Parameter Values'!$C$325:$C$401, 'Parameter Values'!$A$325:$A$401)","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SplitAndMatch(R152, 'Parameter Values'!$C$325:$C$401, 'Parameter Values'!$A$325:$A$401)","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SplitAndMatch(R153, 'Parameter Values'!$C$325:$C$401, 'Parameter Values'!$A$325:$A$401)","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SplitAndMatch(R154, 'Parameter Values'!$C$325:$C$401, 'Parameter Values'!$A$325:$A$401)","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SplitAndMatch(R155, 'Parameter Values'!$C$325:$C$401, 'Parameter Values'!$A$325:$A$401)","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SplitAndMatch(R156, 'Parameter Values'!$C$325:$C$401, 'Parameter Values'!$A$325:$A$401)","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SplitAndMatch(R157, 'Parameter Values'!$C$325:$C$401, 'Parameter Values'!$A$325:$A$401)","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SplitAndMatch(R158, 'Parameter Values'!$C$325:$C$401, 'Parameter Values'!$A$325:$A$401)","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SplitAndMatch(R159, 'Parameter Values'!$C$325:$C$401, 'Parameter Values'!$A$325:$A$401)","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SplitAndMatch(R160, 'Parameter Values'!$C$325:$C$401, 'Parameter Values'!$A$325:$A$401)","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SplitAndMatch(R161, 'Parameter Values'!$C$325:$C$401, 'Parameter Values'!$A$325:$A$401)","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SplitAndMatch(R162, 'Parameter Values'!$C$325:$C$401, 'Parameter Values'!$A$325:$A$401)","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SplitAndMatch(R163, 'Parameter Values'!$C$325:$C$401, 'Parameter Values'!$A$325:$A$401)","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SplitAndMatch(R164, 'Parameter Values'!$C$325:$C$401, 'Parameter Values'!$A$325:$A$401)","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SplitAndMatch(R165, 'Parameter Values'!$C$325:$C$401, 'Parameter Values'!$A$325:$A$401)","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SplitAndMatch(R166, 'Parameter Values'!$C$325:$C$401, 'Parameter Values'!$A$325:$A$401)","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SplitAndMatch(R167, 'Parameter Values'!$C$325:$C$401, 'Parameter Values'!$A$325:$A$401)","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SplitAndMatch(R168, 'Parameter Values'!$C$325:$C$401, 'Parameter Values'!$A$325:$A$401)","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SplitAndMatch(R169, 'Parameter Values'!$C$325:$C$401, 'Parameter Values'!$A$325:$A$401)","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SplitAndMatch(R170, 'Parameter Values'!$C$325:$C$401, 'Parameter Values'!$A$325:$A$401)","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SplitAndMatch(R171, 'Parameter Values'!$C$325:$C$401, 'Parameter Values'!$A$325:$A$401)","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SplitAndMatch(R172, 'Parameter Values'!$C$325:$C$401, 'Parameter Values'!$A$325:$A$401)","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SplitAndMatch(R173, 'Parameter Values'!$C$325:$C$401, 'Parameter Values'!$A$325:$A$401)","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SplitAndMatch(R174, 'Parameter Values'!$C$325:$C$401, 'Parameter Values'!$A$325:$A$401)","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SplitAndMatch(R175, 'Parameter Values'!$C$325:$C$401, 'Parameter Values'!$A$325:$A$401)","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SplitAndMatch(R176, 'Parameter Values'!$C$325:$C$401, 'Parameter Values'!$A$325:$A$401)","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SplitAndMatch(R177, 'Parameter Values'!$C$325:$C$401, 'Parameter Values'!$A$325:$A$401)","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SplitAndMatch(R178, 'Parameter Values'!$C$325:$C$401, 'Parameter Values'!$A$325:$A$401)","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SplitAndMatch(R179, 'Parameter Values'!$C$325:$C$401, 'Parameter Values'!$A$325:$A$401)","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SplitAndMatch(R180, 'Parameter Values'!$C$325:$C$401, 'Parameter Values'!$A$325:$A$401)","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SplitAndMatch(R181, 'Parameter Values'!$C$325:$C$401, 'Parameter Values'!$A$325:$A$401)","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SplitAndMatch(R182, 'Parameter Values'!$C$325:$C$401, 'Parameter Values'!$A$325:$A$401)","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SplitAndMatch(R183, 'Parameter Values'!$C$325:$C$401, 'Parameter Values'!$A$325:$A$401)","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SplitAndMatch(R184, 'Parameter Values'!$C$325:$C$401, 'Parameter Values'!$A$325:$A$401)","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SplitAndMatch(R185, 'Parameter Values'!$C$325:$C$401, 'Parameter Values'!$A$325:$A$401)","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SplitAndMatch(R186, 'Parameter Values'!$C$325:$C$401, 'Parameter Values'!$A$325:$A$401)","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SplitAndMatch(R187, 'Parameter Values'!$C$325:$C$401, 'Parameter Values'!$A$325:$A$401)","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SplitAndMatch(R188, 'Parameter Values'!$C$325:$C$401, 'Parameter Values'!$A$325:$A$401)","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SplitAndMatch(R189, 'Parameter Values'!$C$325:$C$401, 'Parameter Values'!$A$325:$A$401)","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SplitAndMatch(R190, 'Parameter Values'!$C$325:$C$401, 'Parameter Values'!$A$325:$A$401)","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SplitAndMatch(R191, 'Parameter Values'!$C$325:$C$401, 'Parameter Values'!$A$325:$A$401)","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SplitAndMatch(R192, 'Parameter Values'!$C$325:$C$401, 'Parameter Values'!$A$325:$A$401)","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SplitAndMatch(R193, 'Parameter Values'!$C$325:$C$401, 'Parameter Values'!$A$325:$A$401)","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SplitAndMatch(R194, 'Parameter Values'!$C$325:$C$401, 'Parameter Values'!$A$325:$A$401)","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SplitAndMatch(R195, 'Parameter Values'!$C$325:$C$401, 'Parameter Values'!$A$325:$A$401)","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SplitAndMatch(R196, 'Parameter Values'!$C$325:$C$401, 'Parameter Values'!$A$325:$A$401)","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SplitAndMatch(R197, 'Parameter Values'!$C$325:$C$401, 'Parameter Values'!$A$325:$A$401)","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SplitAndMatch(R198, 'Parameter Values'!$C$325:$C$401, 'Parameter Values'!$A$325:$A$401)","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SplitAndMatch(R199, 'Parameter Values'!$C$325:$C$401, 'Parameter Values'!$A$325:$A$401)","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SplitAndMatch(R200, 'Parameter Values'!$C$325:$C$401, 'Parameter Values'!$A$325:$A$401)","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SplitAndMatch(R201, 'Parameter Values'!$C$325:$C$401, 'Parameter Values'!$A$325:$A$401)","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SplitAndMatch(R202, 'Parameter Values'!$C$325:$C$401, 'Parameter Values'!$A$325:$A$401)","v":""}]

{"sheet":"Raw Crash Data","index":2,"n_rows":386,"n_cols":8,"rows_kept":386,"cut":false,"hidden":false,"merged":[]}
["ProjectID","Crash Not Injured Count","Crash Possible Injury Count","Crash Non-Suspected Serious Injury Count","Crash Suspected Serious Injury Count","Crash Death Count","Intersection Related","First Harmful Event"]
[688,2,0,0,0,0,"INTERSECTION","MOTOR VEHICLE IN TRANSPORT"]
[688,2,0,0,0,0,"INTERSECTION RELATED","MOTOR VEHICLE IN TRANSPORT"]
[688,2,0,0,0,0,"INTERSECTION","MOTOR VEHICLE IN TRANSPORT"]
[688,3,0,0,0,0,"INTERSECTION","MOTOR VEHICLE IN TRANSPORT"]
[688,2,0,0,0,0,"INTERSECTION","MOTOR VEHICLE IN TRANSPORT"]
[688,2,0,0,0,0,"NON INTERSECTION","MOTOR VEHICLE IN TRANSPORT"]
[688,3,0,0,0,0,"DRIVEWAY ACCESS","MOTOR VEHICLE IN TRANSPORT"]
[688,2,0,0,0,0,"NON INTERSECTION","MOTOR VEHICLE IN TRANSPORT"]
[688,2,0,0,0,0,"DRIVEWAY ACCESS","MOTOR VEHICLE IN TRANSPORT"]
[688,1,3,0,0,0,"INTERSECTION","MOTOR VEHICLE IN TRANSPORT"]
[688,2,0,0,0,0,"DRIVEWAY ACCESS","MOTOR VEHICLE IN TRANSPORT"]
[688,2,0,0,0,0,"DRIVEWAY ACCESS","MOTOR VEHICLE IN TRANSPORT"]
[688,3,0,0,0,0,"NON INTERSECTION","MOTOR VEHICLE IN TRANSPORT"]
[688,1,0,0,0,0,"NON INTERSECTION","MOTOR VEHICLE IN TRANSPORT"]
[688,2,0,0,0,0,"INTERSECTION RELATED","MOTOR VEHICLE IN TRANSPORT"]
[688,2,0,0,0,0,"INTERSECTION RELATED","MOTOR VEHICLE IN TRANSPORT"]
[688,7,0,0,0,0,"INTERSECTION","MOTOR VEHICLE IN TRANSPORT"]
[688,2,0,0,0,0,"NON INTERSECTION","MOTOR VEHICLE IN TRANSPORT"]
[688,3,0,0,0,0,"INTERSECTION RELATED","MOTOR VEHICLE IN TRANSPORT"]
[688,4,0,0,0,0,"INTERSECTION RELATED","MOTOR VEHICLE IN TRANSPORT"]
[688,2,0,0,0,0,"NON INTERSECTION","MOTOR VEHICLE IN TRANSPORT"]
[688,4,0,0,0,0,"DRIVEWAY ACCESS","MOTOR VEHICLE IN TRANSPORT"]
[688,4,0,0,0,0,"NON INTERSECTION","MOTOR VEHICLE IN TRANSPORT"]
[688,2,0,0,0,0,"NON INTERSECTION","MOTOR VEHICLE IN TRANSPORT"]
[688,2,0,0,0,0,"INTERSECTION","MOTOR VEHICLE IN TRANSPORT"]
[688,3,0,0,0,0,"INTERSECTION RELATED","MOTOR VEHICLE IN TRANSPORT"]
[688,7,1,0,0,0,"NON INTERSECTION","MOTOR VEHICLE IN TRANSPORT"]
[688,4,0,0,0,0,"NON INTERSECTION","MOTOR VEHICLE IN TRANSPORT"]
[688,1,0,2,0,0,"INTERSECTION","MOTOR VEHICLE IN TRANSPORT"]
[688,2,0,0,0,0,"INTERSECTION RELATED","MOTOR VEHICLE IN TRANSPORT"]
[688,4,0,0,0,0,"DRIVEWAY ACCESS","MOTOR VEHICLE IN TRANSPORT"]
[688,1,1,0,0,0,"INTERSECTION","MOTOR VEHICLE IN TRANSPORT"]
[688,3,0,0,0,0,"DRIVEWAY ACCESS","MOTOR VEHICLE IN TRANSPORT"]
[688,5,0,0,0,0,"INTERSECTION RELATED","MOTOR VEHICLE IN TRANSPORT"]
[688,2,0,0,0,0,"NON INTERSECTION","MOTOR VEHICLE IN TRANSPORT"]
[688,4,0,1,0,0,"NON INTERSECTION","MOTOR VEHICLE IN TRANSPORT"]
[688,4,0,0,0,0,"DRIVEWAY ACCESS","MOTOR VEHICLE IN TRANSPORT"]
[688,2,1,0,0,0,"INTERSECTION","MOTOR VEHICLE IN TRANSPORT"]
[688,5,0,0,0,0,"INTERSECTION RELATED","MOTOR VEHICLE IN TRANSPORT"]
[688,2,0,0,0,0,"NON INTERSECTION","MOTOR VEHICLE IN TRANSPORT"]
[688,4,0,0,0,0,"INTERSECTION RELATED","MOTOR VEHICLE IN TRANSPORT"]
[688,4,0,0,0,0,"NON INTERSECTION","MOTOR VEHICLE IN TRANSPORT"]
[688,5,0,0,0,0,"NON INTERSECTION","MOTOR VEHICLE IN TRANSPORT"]
[688,2,0,0,0,0,"NON INTERSECTION","MOTOR VEHICLE IN TRANSPORT"]
[688,1,0,0,0,0,"INTERSECTION","MOTOR VEHICLE IN TRANSPORT"]
[688,1,0,0,0,0,"DRIVEWAY ACCESS","MOTOR VEHICLE IN TRANSPORT"]
[688,5,0,0,0,0,"INTERSECTION RELATED","MOTOR VEHICLE IN TRANSPORT"]
[688,8,0,0,0,0,"INTERSECTION","MOTOR VEHICLE IN TRANSPORT"]
[688,3,3,0,0,0,"INTERSECTION RELATED","MOTOR VEHICLE IN TRANSPORT"]
[688,3,0,0,0,0,"NON INTERSECTION","MOTOR VEHICLE IN TRANSPORT"]
[688,2,0,0,0,0,"NON INTERSECTION","MOTOR VEHICLE IN TRANSPORT"]
[688,2,0,0,0,0,"INTERSECTION","MOTOR VEHICLE IN TRANSPORT"]
[688,1,0,0,0,0,"INTERSECTION","MOTOR VEHICLE IN TRANSPORT"]
[688,2,0,0,0,0,"NON INTERSECTION","MOTOR VEHICLE IN TRANSPORT"]
[688,1,0,0,0,0,"INTERSECTION","MOTOR VEHICLE IN TRANSPORT"]
[688,3,0,0,0,0,"NON INTERSECTION","MOTOR VEHICLE IN TRANSPORT"]
[688,3,0,0,0,0,"INTERSECTION","MOTOR VEHICLE IN TRANSPORT"]
[688,4,0,0,0,0,"INTERSECTION RELATED","MOTOR VEHICLE IN TRANSPORT"]
[688,4,1,0,0,0,"INTERSECTION RELATED","MOTOR VEHICLE IN TRANSPORT"]
[688,2,0,0,0,0,"INTERSECTION RELATED","FIXED OBJECT"]
[688,4,0,1,0,0,"INTERSECTION","MOTOR VEHICLE IN TRANSPORT"]
[688,4,0,0,0,0,"INTERSECTION","MOTOR VEHICLE IN TRANSPORT"]
[688,2,0,0,0,0,"DRIVEWAY ACCESS","MOTOR VEHICLE IN TRANSPORT"]
[688,3,0,0,0,0,"DRIVEWAY ACCESS","MOTOR VEHICLE IN TRANSPORT"]
[688,3,0,0,0,0,"NON INTERSECTION","MOTOR VEHICLE IN TRANSPORT"]
[688,2,0,0,0,0,"INTERSECTION RELATED","MOTOR VEHICLE IN TRANSPORT"]
[688,4,0,0,0,0,"NON INTERSECTION","MOTOR VEHICLE IN TRANSPORT"]
[688,5,0,0,0,0,"INTERSECTION","MOTOR VEHICLE IN TRANSPORT"]
[688,2,0,0,0,0,"NON INTERSECTION","MOTOR VEHICLE IN TRANSPORT"]
[688,2,0,0,0,0,"NON INTERSECTION","MOTOR VEHICLE IN TRANSPORT"]
[688,4,0,0,0,0,"INTERSECTION","MOTOR VEHICLE IN TRANSPORT"]
[688,7,0,0,0,0,"NON INTERSECTION","MOTOR VEHICLE IN TRANSPORT"]
[688,2,0,0,0,0,"INTERSECTION RELATED","MOTOR VEHICLE IN TRANSPORT"]
[688,4,0,0,0,0,"INTERSECTION","MOTOR VEHICLE IN TRANSPORT"]
[688,1,1,1,0,0,"INTERSECTION RELATED","MOTOR VEHICLE IN TRANSPORT"]
[688,4,0,0,0,0,"INTERSECTION RELATED","MOTOR VEHICLE IN TRANSPORT"]
[688,2,0,0,0,0,"INTERSECTION","MOTOR VEHICLE IN TRANSPORT"]
[688,1,0,0,0,0,"NON INTERSECTION","MOTOR VEHICLE IN TRANSPORT"]
[688,2,0,0,0,0,"INTERSECTION RELATED","MOTOR VEHICLE IN TRANSPORT"]
[688,2,0,0,0,0,"INTERSECTION RELATED","MOTOR VEHICLE IN TRANSPORT"]
[688,2,0,0,0,0,"INTERSECTION","MOTOR VEHICLE IN TRANSPORT"]
[688,3,0,0,0,0,"INTERSECTION","MOTOR VEHICLE IN TRANSPORT"]
[688,2,0,0,0,0,"NON INTERSECTION","MOTOR VEHICLE IN TRANSPORT"]
[688,4,0,0,0,0,"DRIVEWAY ACCESS","MOTOR VEHICLE IN TRANSPORT"]
[688,3,0,0,0,0,"INTERSECTION RELATED","MOTOR VEHICLE IN TRANSPORT"]
[688,3,0,0,0,0,"INTERSECTION","MOTOR VEHICLE IN TRANSPORT"]
[688,3,0,0,0,0,"DRIVEWAY ACCESS","MOTOR VEHICLE IN TRANSPORT"]
[688,3,0,0,0,0,"NON INTERSECTION","MOTOR VEHICLE IN TRANSPORT"]
[688,4,0,0,0,0,"INTERSECTION RELATED","MOTOR VEHICLE IN TRANSPORT"]
[688,4,0,0,0,0,"DRIVEWAY ACCESS","MOTOR VEHICLE IN TRANSPORT"]
[688,1,0,0,0,0,"NON INTERSECTION","FIXED OBJECT"]
[688,3,0,0,0,0,"INTERSECTION RELATED","MOTOR VEHICLE IN TRANSPORT"]
[688,2,1,0,0,0,"INTERSECTION","MOTOR VEHICLE IN TRANSPORT"]
[688,4,0,0,0,0,"DRIVEWAY ACCESS","MOTOR VEHICLE IN TRANSPORT"]
[688,6,0,0,0,0,"NON INTERSECTION","MOTOR VEHICLE IN TRANSPORT"]
[688,3,0,0,0,0,"DRIVEWAY ACCESS","MOTOR VEHICLE IN TRANSPORT"]
[688,2,0,0,0,0,"DRIVEWAY ACCESS","MOTOR VEHICLE IN TRANSPORT"]
[688,6,0,0,0,0,"NON INTERSECTION","MOTOR VEHICLE IN TRANSPORT"]
[688,2,0,0,0,0,"INTERSECTION","MOTOR VEHICLE IN TRANSPORT"]
[688,3,0,0,0,0,"INTERSECTION","MOTOR VEHICLE IN TRANSPORT"]
[688,0,0,0,0,0,"NON INTERSECTION","FIXED OBJECT"]
[688,2,0,0,0,0,"DRIVEWAY ACCESS","MOTOR VEHICLE IN TRANSPORT"]
[688,2,0,0,0,0,"NON INTERSECTION","MOTOR VEHICLE IN TRANSPORT"]
[688,6,0,0,0,0,"INTERSECTION","MOTOR VEHICLE IN TRANSPORT"]
[688,1,0,1,0,0,"INTERSECTION","MOTOR VEHICLE IN TRANSPORT"]
[688,1,1,0,0,0,"NON INTERSECTION","MOTOR VEHICLE IN TRANSPORT"]
[688,3,0,0,0,0,"INTERSECTION","MOTOR VEHICLE IN TRANSPORT"]
[688,0,0,1,0,0,"NON INTERSECTION","FIXED OBJECT"]
[688,2,0,0,0,0,"INTERSECTION","MOTOR VEHICLE IN TRANSPORT"]
[688,2,0,0,0,0,"NON INTERSECTION","MOTOR VEHICLE IN TRANSPORT"]
[688,3,0,0,0,0,"INTERSECTION RELATED","MOTOR VEHICLE IN TRANSPORT"]
[688,1,0,0,0,0,"INTERSECTION","MOTOR VEHICLE IN TRANSPORT"]
[688,4,1,0,0,0,"NON INTERSECTION","MOTOR VEHICLE IN TRANSPORT"]
[688,3,0,0,0,0,"DRIVEWAY ACCESS","MOTOR VEHICLE IN TRANSPORT"]
[688,3,0,0,0,0,"NON INTERSECTION","MOTOR VEHICLE IN TRANSPORT"]
[688,3,0,0,0,0,"NON INTERSECTION","MOTOR VEHICLE IN TRANSPORT"]
[688,6,0,0,0,0,"INTERSECTION","MOTOR VEHICLE IN TRANSPORT"]
[688,4,0,0,0,0,"INTERSECTION RELATED","MOTOR VEHICLE IN TRANSPORT"]
[688,1,0,0,0,1,"INTERSECTION","PEDESTRIAN"]
[688,2,0,0,0,0,"NON INTERSECTION","MOTOR VEHICLE IN TRANSPORT"]
[688,3,1,0,0,0,"INTERSECTION","MOTOR VEHICLE IN TRANSPORT"]
[688,1,0,1,0,0,"DRIVEWAY ACCESS","MOTOR VEHICLE IN TRANSPORT"]
[688,3,0,0,0,0,"DRIVEWAY ACCESS","MOTOR VEHICLE IN TRANSPORT"]
[688,2,0,0,0,0,"DRIVEWAY ACCESS","MOTOR VEHICLE IN TRANSPORT"]
[688,2,0,0,0,0,"INTERSECTION RELATED","MOTOR VEHICLE IN TRANSPORT"]
[688,3,0,0,0,0,"DRIVEWAY ACCESS","MOTOR VEHICLE IN TRANSPORT"]
[688,2,0,0,0,0,"NON INTERSECTION","MOTOR VEHICLE IN TRANSPORT"]
[688,3,0,0,0,0,"DRIVEWAY ACCESS","MOTOR VEHICLE IN TRANSPORT"]
[688,4,0,0,0,0,"INTERSECTION","MOTOR VEHICLE IN TRANSPORT"]
[688,1,0,0,0,0,"NON INTERSECTION","FIXED OBJECT"]
[688,3,0,0,0,0,"INTERSECTION RELATED","MOTOR VEHICLE IN TRANSPORT"]
[688,1,1,0,0,0,"NON INTERSECTION","PEDALCYCLIST"]
[688,3,0,0,0,0,"INTERSECTION RELATED","MOTOR VEHICLE IN TRANSPORT"]
[688,0,1,0,0,0,"INTERSECTION RELATED","FIXED OBJECT"]
[688,1,0,0,0,0,"INTERSECTION RELATED","MOTOR VEHICLE IN TRANSPORT"]
[688,3,0,0,0,0,"DRIVEWAY ACCESS","MOTOR VEHICLE IN TRANSPORT"]
[688,3,3,0,0,0,"INTERSECTION","MOTOR VEHICLE IN TRANSPORT"]
[688,4,0,0,0,0,"INTERSECTION RELATED","MOTOR VEHICLE IN TRANSPORT"]
[688,1,1,0,0,0,"NON INTERSECTION","FIXED OBJECT"]
[688,2,0,0,0,0,"INTERSECTION","MOTOR VEHICLE IN TRANSPORT"]
[688,3,0,0,0,0,"INTERSECTION RELATED","MOTOR VEHICLE IN TRANSPORT"]
[688,4,0,0,0,0,"INTERSECTION RELATED","MOTOR VEHICLE IN TRANSPORT"]
[688,3,0,0,0,0,"INTERSECTION RELATED","MOTOR VEHICLE IN TRANSPORT"]
[688,4,0,0,0,0,"INTERSECTION RELATED","MOTOR VEHICLE IN TRANSPORT"]
[688,1,2,0,0,0,"DRIVEWAY ACCESS","MOTOR VEHICLE IN TRANSPORT"]
[688,2,0,0,0,0,"NON INTERSECTION","MOTOR VEHICLE IN TRANSPORT"]
[688,2,0,0,0,0,"NON INTERSECTION","MOTOR VEHICLE IN TRANSPORT"]
[688,3,0,0,0,0,"NON INTERSECTION","MOTOR VEHICLE IN TRANSPORT"]
[688,2,0,0,0,0,"INTERSECTION","MOTOR VEHICLE IN TRANSPORT"]
[688,9,0,0,0,0,"NON INTERSECTION","MOTOR VEHICLE IN TRANSPORT"]
[688,2,0,0,0,0,"NON INTERSECTION","MOTOR VEHICLE IN TRANSPORT"]
[688,1,0,0,0,0,"INTERSECTION","MOTOR VEHICLE IN TRANSPORT"]
[688,9,0,0,0,0,"INTERSECTION","MOTOR VEHICLE IN TRANSPORT"]
[688,5,0,0,0,0,"INTERSECTION","MOTOR VEHICLE IN TRANSPORT"]
[688,0,1,0,0,0,"NON INTERSECTION","FIXED OBJECT"]
[688,0,0,0,0,0,"NON INTERSECTION","FIXED OBJECT"]
[688,2,0,0,0,0,"INTERSECTION RELATED","MOTOR VEHICLE IN TRANSPORT"]
[688,2,0,0,0,0,"INTERSECTION","MOTOR VEHICLE IN TRANSPORT"]
[688,3,0,0,0,0,"NON INTERSECTION","MOTOR VEHICLE IN TRANSPORT"]
[688,2,0,0,0,0,"INTERSECTION","MOTOR VEHICLE IN TRANSPORT"]
[688,1,0,1,0,0,"NON INTERSECTION","MOTOR VEHICLE IN TRANSPORT"]
[688,2,0,0,0,0,"INTERSECTION RELATED","MOTOR VEHICLE IN TRANSPORT"]
[688,2,0,0,0,0,"NON INTERSECTION","MOTOR VEHICLE IN TRANSPORT"]
[688,3,0,0,0,0,"INTERSECTION","MOTOR VEHICLE IN TRANSPORT"]
[688,2,0,0,0,0,"INTERSECTION RELATED","MOTOR VEHICLE IN TRANSPORT"]
[688,2,0,0,0,0,"INTERSECTION RELATED","MOTOR VEHICLE IN TRANSPORT"]
[688,1,1,0,0,0,"INTERSECTION","MOTOR VEHICLE IN TRANSPORT"]
[688,6,0,0,0,0,"NON INTERSECTION","MOTOR VEHICLE IN TRANSPORT"]
[688,6,0,0,0,0,"INTERSECTION RELATED","MOTOR VEHICLE IN TRANSPORT"]
[688,3,0,0,0,0,"INTERSECTION","MOTOR VEHICLE IN TRANSPORT"]
[688,2,0,0,0,0,"INTERSECTION RELATED","MOTOR VEHICLE IN TRANSPORT"]
[688,2,0,0,0,0,"NON INTERSECTION","MOTOR VEHICLE IN TRANSPORT"]
[688,3,0,0,0,0,"NON INTERSECTION","MOTOR VEHICLE IN TRANSPORT"]
[688,5,0,0,0,0,"INTERSECTION RELATED","MOTOR VEHICLE IN TRANSPORT"]
[688,2,1,0,0,0,"DRIVEWAY ACCESS","MOTOR VEHICLE IN TRANSPORT"]
[688,7,0,0,0,0,"INTERSECTION RELATED","MOTOR VEHICLE IN TRANSPORT"]
[688,1,0,0,0,0,"DRIVEWAY ACCESS","MOTOR VEHICLE IN TRANSPORT"]
[688,0,0,3,0,0,"INTERSECTION","MOTOR VEHICLE IN TRANSPORT"]
[688,1,1,0,0,0,"INTERSECTION","MOTOR VEHICLE IN TRANSPORT"]
[688,3,0,1,0,0,"DRIVEWAY ACCESS","MOTOR VEHICLE IN TRANSPORT"]
[688,1,1,0,0,0,"INTERSECTION RELATED","OVERTURNED"]
[688,2,0,0,0,0,"NON INTERSECTION","FIXED OBJECT"]
[688,3,0,0,0,0,"NON INTERSECTION","MOTOR VEHICLE IN TRANSPORT"]
[688,2,0,0,0,0,"INTERSECTION RELATED","MOTOR VEHICLE IN TRANSPORT"]
[688,2,0,0,0,0,"NON INTERSECTION","MOTOR VEHICLE IN TRANSPORT"]
[688,1,0,0,0,0,"DRIVEWAY ACCESS","MOTOR VEHICLE IN TRANSPORT"]
[688,4,0,0,0,0,"NON INTERSECTION","MOTOR VEHICLE IN TRANSPORT"]
[688,2,0,0,0,0,"INTERSECTION","MOTOR VEHICLE IN TRANSPORT"]
[688,2,2,0,0,0,"INTERSECTION RELATED","MOTOR VEHICLE IN TRANSPORT"]
[688,4,0,0,0,0,"DRIVEWAY ACCESS","MOTOR VEHICLE IN TRANSPORT"]
[688,2,0,0,0,0,"NON INTERSECTION","MOTOR VEHICLE IN TRANSPORT"]
[688,4,0,0,0,0,"NON INTERSECTION","MOTOR VEHICLE IN TRANSPORT"]
[688,1,0,1,0,0,"INTERSECTION","MOTOR VEHICLE IN TRANSPORT"]
[688,3,0,0,0,0,"INTERSECTION RELATED","MOTOR VEHICLE IN TRANSPORT"]
[688,3,0,0,0,0,"DRIVEWAY ACCESS","MOTOR VEHICLE IN TRANSPORT"]
[688,7,0,0,0,0,"INTERSECTION RELATED","MOTOR VEHICLE IN TRANSPORT"]
[688,2,0,0,0,0,"INTERSECTION","MOTOR VEHICLE IN TRANSPORT"]
[688,2,0,0,0,0,"NON INTERSECTION","FIXED OBJECT"]
[688,3,1,0,0,0,"NON INTERSECTION","MOTOR VEHICLE IN TRANSPORT"]
[688,2,0,0,0,0,"INTERSECTION","MOTOR VEHICLE IN TRANSPORT"]
[688,3,0,0,0,0,"NON INTERSECTION","MOTOR VEHICLE IN TRANSPORT"]
[688,2,1,0,0,0,"DRIVEWAY ACCESS","MOTOR VEHICLE IN TRANSPORT"]
[688,2,0,0,0,0,"NON INTERSECTION","MOTOR VEHICLE IN TRANSPORT"]
[688,9,0,0,0,0,"NON INTERSECTION","MOTOR VEHICLE IN TRANSPORT"]
[688,2,0,1,0,0,"NON INTERSECTION","MOTOR VEHICLE IN TRANSPORT"]
[688,2,0,0,0,0,"INTERSECTION RELATED","MOTOR VEHICLE IN TRANSPORT"]
[688,4,0,1,0,0,"DRIVEWAY ACCESS","MOTOR VEHICLE IN TRANSPORT"]
[688,4,0,0,0,0,"INTERSECTION","MOTOR VEHICLE IN TRANSPORT"]
[688,4,0,0,0,0,"NON INTERSECTION","MOTOR VEHICLE IN TRANSPORT"]
[688,3,0,0,0,0,"INTERSECTION RELATED","MOTOR VEHICLE IN TRANSPORT"]
[688,9,0,0,0,0,"NON INTERSECTION","MOTOR VEHICLE IN TRANSPORT"]
[688,3,0,0,0,0,"INTERSECTION","MOTOR VEHICLE IN TRANSPORT"]
[688,4,0,1,0,0,"INTERSECTION","MOTOR VEHICLE IN TRANSPORT"]
[688,5,1,0,0,0,"INTERSECTION","MOTOR VEHICLE IN TRANSPORT"]
[688,2,0,0,0,0,"INTERSECTION","MOTOR VEHICLE IN TRANSPORT"]
[688,5,0,0,0,0,"NON INTERSECTION","MOTOR VEHICLE IN TRANSPORT"]
[688,0,1,0,0,0,"NON INTERSECTION","OVERTURNED"]
[688,3,0,0,0,0,"INTERSECTION","MOTOR VEHICLE IN TRANSPORT"]
[688,2,1,0,0,0,"DRIVEWAY ACCESS","MOTOR VEHICLE IN TRANSPORT"]
[688,2,0,0,0,0,"NON INTERSECTION","MOTOR VEHICLE IN TRANSPORT"]
[688,3,0,0,0,0,"NON INTERSECTION","MOTOR VEHICLE IN TRANSPORT"]
[688,2,0,0,1,0,"NON INTERSECTION","PEDESTRIAN"]
[688,4,0,0,0,0,"NON INTERSECTION","MOTOR VEHICLE IN TRANSPORT"]
[688,3,0,0,0,0,"INTERSECTION","MOTOR VEHICLE IN TRANSPORT"]
[688,0,2,0,0,0,"NON INTERSECTION","MOTOR VEHICLE IN TRANSPORT"]
[688,1,0,1,0,0,"INTERSECTION","MOTOR VEHICLE IN TRANSPORT"]
[688,5,0,0,0,0,"NON INTERSECTION","MOTOR VEHICLE IN TRANSPORT"]
[688,3,0,0,0,0,"NON INTERSECTION","MOTOR VEHICLE IN TRANSPORT"]
[688,3,0,0,0,0,"DRIVEWAY ACCESS","MOTOR VEHICLE IN TRANSPORT"]
[688,2,1,0,0,0,"INTERSECTION","MOTOR VEHICLE IN TRANSPORT"]
[688,6,0,0,0,0,"INTERSECTION","MOTOR VEHICLE IN TRANSPORT"]
[688,1,0,0,0,0,"INTERSECTION RELATED","MOTOR VEHICLE IN TRANSPORT"]
[688,1,0,0,1,0,"INTERSECTION RELATED","MOTOR VEHICLE IN TRANSPORT"]
[688,2,0,0,0,0,"DRIVEWAY ACCESS","MOTOR VEHICLE IN TRANSPORT"]
[688,2,0,0,0,0,"INTERSECTION","MOTOR VEHICLE IN TRANSPORT"]
[688,2,0,0,0,0,"DRIVEWAY ACCESS","MOTOR VEHICLE IN TRANSPORT"]
[688,3,0,0,0,0,"INTERSECTION","MOTOR VEHICLE IN TRANSPORT"]
[688,3,0,0,0,0,"NON INTERSECTION","MOTOR VEHICLE IN TRANSPORT"]
[688,2,0,0,0,0,"INTERSECTION","MOTOR VEHICLE IN TRANSPORT"]
[688,2,0,0,0,0,"INTERSECTION","MOTOR VEHICLE IN TRANSPORT"]
[688,5,0,0,0,0,"INTERSECTION","MOTOR VEHICLE IN TRANSPORT"]
[688,2,0,0,0,0,"INTERSECTION RELATED","FIXED OBJECT"]
[688,3,0,0,0,0,"INTERSECTION RELATED","MOTOR VEHICLE IN TRANSPORT"]
[688,5,0,0,0,0,"INTERSECTION RELATED","MOTOR VEHICLE IN TRANSPORT"]
[688,2,0,0,0,0,"INTERSECTION","MOTOR VEHICLE IN TRANSPORT"]
[688,3,0,0,0,0,"NON INTERSECTION","MOTOR VEHICLE IN TRANSPORT"]
[688,2,0,0,0,0,"DRIVEWAY ACCESS","MOTOR VEHICLE IN TRANSPORT"]
[688,3,0,0,0,0,"INTERSECTION","MOTOR VEHICLE IN TRANSPORT"]
[688,3,0,0,0,0,"DRIVEWAY ACCESS","MOTOR VEHICLE IN TRANSPORT"]
[688,4,0,0,0,0,"INTERSECTION RELATED","MOTOR VEHICLE IN TRANSPORT"]
[688,2,0,0,0,0,"INTERSECTION RELATED","MOTOR VEHICLE IN TRANSPORT"]
[688,2,0,0,0,0,"INTERSECTION","MOTOR VEHICLE IN TRANSPORT"]
[688,2,0,0,0,0,"INTERSECTION","MOTOR VEHICLE IN TRANSPORT"]
[688,0,2,0,0,0,"INTERSECTION RELATED","MOTOR VEHICLE IN TRANSPORT"]
[688,2,0,0,0,0,"NON INTERSECTION","MOTOR VEHICLE IN TRANSPORT"]
[688,1,1,0,0,0,"INTERSECTION RELATED","MOTOR VEHICLE IN TRANSPORT"]
[688,3,0,0,0,0,"NON INTERSECTION","MOTOR VEHICLE IN TRANSPORT"]
[688,4,0,0,0,0,"NON INTERSECTION","MOTOR VEHICLE IN TRANSPORT"]
[688,3,0,0,0,0,"NON INTERSECTION","MOTOR VEHICLE IN TRANSPORT"]
[688,5,0,0,0,0,"DRIVEWAY ACCESS","MOTOR VEHICLE IN TRANSPORT"]
[688,3,0,0,0,0,"NON INTERSECTION","MOTOR VEHICLE IN TRANSPORT"]
[688,3,0,0,0,0,"INTERSECTION RELATED","MOTOR VEHICLE IN TRANSPORT"]
[688,3,0,0,0,0,"NON INTERSECTION","MOTOR VEHICLE IN TRANSPORT"]
[688,3,0,0,0,0,"NON INTERSECTION","MOTOR VEHICLE IN TRANSPORT"]
[688,0,0,0,0,0,"NON INTERSECTION","PARKED CAR"]
[688,3,0,0,0,0,"INTERSECTION RELATED","MOTOR VEHICLE IN TRANSPORT"]
[688,3,0,0,0,0,"INTERSECTION","MOTOR VEHICLE IN TRANSPORT"]
[688,1,0,1,0,0,"DRIVEWAY ACCESS","MOTOR VEHICLE IN TRANSPORT"]
[688,5,0,0,0,0,"INTERSECTION RELATED","MOTOR VEHICLE IN TRANSPORT"]
[688,3,0,0,0,0,"INTERSECTION RELATED","MOTOR VEHICLE IN TRANSPORT"]
[688,1,0,0,0,0,"INTERSECTION RELATED","MOTOR VEHICLE IN TRANSPORT"]
[688,1,2,0,0,0,"INTERSECTION","MOTOR VEHICLE IN TRANSPORT"]
[688,4,0,0,0,0,"NON INTERSECTION","MOTOR VEHICLE IN TRANSPORT"]
[688,9,0,0,0,0,"DRIVEWAY ACCESS","MOTOR VEHICLE IN TRANSPORT"]
[688,5,0,0,0,0,"NON INTERSECTION","MOTOR VEHICLE IN TRANSPORT"]
[688,2,0,0,0,0,"NON INTERSECTION","MOTOR VEHICLE IN TRANSPORT"]
[688,2,0,0,0,0,"NON INTERSECTION","MOTOR VEHICLE IN TRANSPORT"]
[688,3,0,0,0,0,"DRIVEWAY ACCESS","MOTOR VEHICLE IN TRANSPORT"]
[688,4,0,0,0,0,"INTERSECTION","MOTOR VEHICLE IN TRANSPORT"]
[688,2,0,0,0,0,"INTERSECTION","MOTOR VEHICLE IN TRANSPORT"]
[688,2,0,0,0,0,"DRIVEWAY ACCESS","MOTOR VEHICLE IN TRANSPORT"]
[688,2,0,0,0,0,"INTERSECTION","MOTOR VEHICLE IN TRANSPORT"]
[688,3,0,0,0,0,"NON INTERSECTION","MOTOR VEHICLE IN TRANSPORT"]
[688,3,0,0,0,0,"INTERSECTION RELATED","MOTOR VEHICLE IN TRANSPORT"]
[688,4,0,0,0,0,"INTERSECTION RELATED","MOTOR VEHICLE IN TRANSPORT"]
[688,8,0,0,0,0,"INTERSECTION","MOTOR VEHICLE IN TRANSPORT"]
[688,3,0,0,0,0,"INTERSECTION","MOTOR VEHICLE IN TRANSPORT"]
[688,2,0,0,0,0,"DRIVEWAY ACCESS","MOTOR VEHICLE IN TRANSPORT"]
[688,2,0,0,0,0,"NON INTERSECTION","MOTOR VEHICLE IN TRANSPORT"]
[688,5,0,0,0,0,"INTERSECTION RELATED","MOTOR VEHICLE IN TRANSPORT"]
[688,4,0,0,0,0,"INTERSECTION","MOTOR VEHICLE IN TRANSPORT"]
[688,5,0,0,0,0,"NON INTERSECTION","MOTOR VEHICLE IN TRANSPORT"]
[688,2,0,0,0,0,"INTERSECTION RELATED","MOTOR VEHICLE IN TRANSPORT"]
[688,4,0,0,0,0,"INTERSECTION","MOTOR VEHICLE IN TRANSPORT"]
[688,2,0,0,0,0,"NON INTERSECTION","MOTOR VEHICLE IN TRANSPORT"]
[688,3,0,0,0,0,"INTERSECTION","MOTOR VEHICLE IN TRANSPORT"]
[688,5,0,0,0,0,"INTERSECTION","MOTOR VEHICLE IN TRANSPORT"]
[688,3,0,0,0,0,"INTERSECTION RELATED","MOTOR VEHICLE IN TRANSPORT"]
[688,6,0,0,0,0,"NON INTERSECTION","PEDALCYCLIST"]
[688,2,0,0,0,0,"NON INTERSECTION","MOTOR VEHICLE IN TRANSPORT"]
[688,4,0,0,0,0,"NON INTERSECTION","MOTOR VEHICLE IN TRANSPORT"]
[688,2,0,0,0,0,"INTERSECTION","MOTOR VEHICLE IN TRANSPORT"]
[688,2,0,0,0,0,"INTERSECTION","MOTOR VEHICLE IN TRANSPORT"]
[688,3,0,0,0,0,"NON INTERSECTION","MOTOR VEHICLE IN TRANSPORT"]
[688,5,0,0,0,0,"INTERSECTION","MOTOR VEHICLE IN TRANSPORT"]
[688,2,0,0,0,0,"DRIVEWAY ACCESS","MOTOR VEHICLE IN TRANSPORT"]
[688,2,0,0,0,0,"INTERSECTION RELATED","MOTOR VEHICLE IN TRANSPORT"]
[688,2,0,0,0,0,"INTERSECTION","MOTOR VEHICLE IN TRANSPORT"]
[688,2,0,0,0,0,"INTERSECTION RELATED","MOTOR VEHICLE IN TRANSPORT"]
[688,2,0,0,0,0,"INTERSECTION","MOTOR VEHICLE IN TRANSPORT"]
[688,2,0,0,0,0,"NON INTERSECTION","MOTOR VEHICLE IN TRANSPORT"]
[688,2,0,0,0,0,"INTERSECTION","MOTOR VEHICLE IN TRANSPORT"]
[688,2,0,0,0,0,"INTERSECTION","MOTOR VEHICLE IN TRANSPORT"]
[688,5,0,0,0,0,"INTERSECTION","MOTOR VEHICLE IN TRANSPORT"]
[688,2,0,0,0,0,"INTERSECTION RELATED","MOTOR VEHICLE IN TRANSPORT"]
[688,6,0,0,0,0,"INTERSECTION RELATED","MOTOR VEHICLE IN TRANSPORT"]
[688,0,0,0,1,0,"NON INTERSECTION","PEDALCYCLIST"]
[688,2,1,0,0,0,"DRIVEWAY ACCESS","MOTOR VEHICLE IN TRANSPORT"]
[688,4,0,0,0,0,"INTERSECTION","MOTOR VEHICLE IN TRANSPORT"]
[688,1,0,0,0,0,"INTERSECTION RELATED","MOTOR VEHICLE IN TRANSPORT"]
[688,1,0,0,0,0,"INTERSECTION RELATED","FIXED OBJECT"]
[688,2,0,0,0,0,"INTERSECTION","MOTOR VEHICLE IN TRANSPORT"]
[688,2,0,0,0,0,"DRIVEWAY ACCESS","MOTOR VEHICLE IN TRANSPORT"]
[688,1,0,0,0,0,"INTERSECTION RELATED","MOTOR VEHICLE IN TRANSPORT"]
[688,3,0,0,0,0,"INTERSECTION","MOTOR VEHICLE IN TRANSPORT"]
[688,5,0,0,0,0,"INTERSECTION","MOTOR VEHICLE IN TRANSPORT"]
[688,2,0,0,0,0,"INTERSECTION RELATED","MOTOR VEHICLE IN TRANSPORT"]
[688,2,0,1,0,0,"INTERSECTION RELATED","MOTOR VEHICLE IN TRANSPORT"]
[688,3,0,1,0,0,"INTERSECTION","MOTOR VEHICLE IN TRANSPORT"]
[688,2,0,0,0,0,"NON INTERSECTION","MOTOR VEHICLE IN TRANSPORT"]
[688,2,0,0,0,0,"INTERSECTION RELATED","MOTOR VEHICLE IN TRANSPORT"]
[688,1,0,0,0,0,"INTERSECTION RELATED","MOTOR VEHICLE IN TRANSPORT"]
[688,2,0,0,0,0,"DRIVEWAY ACCESS","MOTOR VEHICLE IN TRANSPORT"]
[688,3,0,0,0,0,"DRIVEWAY ACCESS","MOTOR VEHICLE IN TRANSPORT"]
[688,6,0,0,0,0,"NON INTERSECTION","MOTOR VEHICLE IN TRANSPORT"]
[688,4,0,0,0,0,"DRIVEWAY ACCESS","MOTOR VEHICLE IN TRANSPORT"]
[688,4,0,0,0,0,"NON INTERSECTION","MOTOR VEHICLE IN TRANSPORT"]
[688,2,0,0,0,0,"INTERSECTION RELATED","MOTOR VEHICLE IN TRANSPORT"]
[688,8,0,0,0,0,"INTERSECTION RELATED","MOTOR VEHICLE IN TRANSPORT"]
[688,2,0,0,0,0,"DRIVEWAY ACCESS","MOTOR VEHICLE IN TRANSPORT"]
[688,2,0,0,0,0,"INTERSECTION","MOTOR VEHICLE IN TRANSPORT"]
[688,4,0,0,0,0,"INTERSECTION RELATED","MOTOR VEHICLE IN TRANSPORT"]
[688,1,0,0,0,0,"INTERSECTION","MOTOR VEHICLE IN TRANSPORT"]
[688,4,0,0,0,0,"NON INTERSECTION","MOTOR VEHICLE IN TRANSPORT"]
[688,1,0,0,0,0,"INTERSECTION","MOTOR VEHICLE IN TRANSPORT"]
[688,1,1,0,0,0,"INTERSECTION","MOTOR VEHICLE IN TRANSPORT"]
[688,2,0,0,0,0,"INTERSECTION","MOTOR VEHICLE IN TRANSPORT"]
[688,2,0,0,0,0,"DRIVEWAY ACCESS","MOTOR VEHICLE IN TRANSPORT"]
[688,4,0,0,0,0,"INTERSECTION","MOTOR VEHICLE IN TRANSPORT"]
[688,5,0,0,0,0,"NON INTERSECTION","MOTOR VEHICLE IN TRANSPORT"]
[688,8,0,0,0,0,"INTERSECTION RELATED","MOTOR VEHICLE IN TRANSPORT"]
[688,1,0,0,0,0,"INTERSECTION","MOTOR VEHICLE IN TRANSPORT"]
[688,1,0,1,0,0,"INTERSECTION","MOTOR VEHICLE IN TRANSPORT"]
[688,2,0,0,0,0,"DRIVEWAY ACCESS","MOTOR VEHICLE IN TRANSPORT"]
[688,7,0,0,0,0,"INTERSECTION RELATED","MOTOR VEHICLE IN TRANSPORT"]
[688,1,0,0,0,0,"INTERSECTION RELATED","MOTOR VEHICLE IN TRANSPORT"]
[688,2,2,0,0,0,"DRIVEWAY ACCESS","MOTOR VEHICLE IN TRANSPORT"]
[688,4,0,0,0,0,"INTERSECTION RELATED","MOTOR VEHICLE IN TRANSPORT"]
[688,1,0,1,0,0,"NON INTERSECTION","MOTOR VEHICLE IN TRANSPORT"]
[688,2,0,0,0,0,"DRIVEWAY ACCESS","MOTOR VEHICLE IN TRANSPORT"]
[688,4,0,0,0,0,"INTERSECTION","MOTOR VEHICLE IN TRANSPORT"]
[688,3,0,0,0,0,"INTERSECTION RELATED","MOTOR VEHICLE IN TRANSPORT"]
[688,6,0,0,0,0,"INTERSECTION","MOTOR VEHICLE IN TRANSPORT"]
[688,1,0,0,0,0,"INTERSECTION","MOTOR VEHICLE IN TRANSPORT"]
[688,2,0,0,0,0,"DRIVEWAY ACCESS","MOTOR VEHICLE IN TRANSPORT"]
[688,2,0,1,0,0,"DRIVEWAY ACCESS","MOTOR VEHICLE IN TRANSPORT"]
[688,4,0,0,0,0,"INTERSECTION","MOTOR VEHICLE IN TRANSPORT"]
[688,3,0,0,0,0,"INTERSECTION","MOTOR VEHICLE IN TRANSPORT"]
[688,3,0,0,0,0,"INTERSECTION RELATED","MOTOR VEHICLE IN TRANSPORT"]
[688,3,0,0,0,0,"INTERSECTION RELATED","MOTOR VEHICLE IN TRANSPORT"]
[688,2,0,0,0,0,"DRIVEWAY ACCESS","MOTOR VEHICLE IN TRANSPORT"]
[688,5,0,0,0,0,"DRIVEWAY ACCESS","MOTOR VEHICLE IN TRANSPORT"]
[688,2,0,0,0,0,"DRIVEWAY ACCESS","MOTOR VEHICLE IN TRANSPORT"]
[688,2,0,0,0,0,"INTERSECTION RELATED","MOTOR VEHICLE IN TRANSPORT"]
[688,4,0,0,0,0,"DRIVEWAY ACCESS","MOTOR VEHICLE IN TRANSPORT"]
[688,3,0,0,0,0,"INTERSECTION","MOTOR VEHICLE IN TRANSPORT"]
[688,2,0,1,0,0,"INTERSECTION","MOTOR VEHICLE IN TRANSPORT"]
[688,1,0,0,0,0,"INTERSECTION RELATED","MOTOR VEHICLE IN TRANSPORT"]
[688,4,0,0,0,0,"NON INTERSECTION","MOTOR VEHICLE IN TRANSPORT"]
[688,2,0,0,0,0,"DRIVEWAY ACCESS","MOTOR VEHICLE IN TRANSPORT"]
[688,2,0,0,0,0,"INTERSECTION RELATED","MOTOR VEHICLE IN TRANSPORT"]
[688,2,0,0,0,0,"NON INTERSECTION","MOTOR VEHICLE IN TRANSPORT"]
[688,2,0,0,0,0,"NON INTERSECTION","MOTOR VEHICLE IN TRANSPORT"]
[688,3,0,0,0,0,"DRIVEWAY ACCESS","MOTOR VEHICLE IN TRANSPORT"]
[688,2,0,0,0,0,"INTERSECTION RELATED","MOTOR VEHICLE IN TRANSPORT"]

{"sheet":"Raw Bike_Ped Data","index":3,"n_rows":13,"n_cols":24,"rows_kept":13,"cut":false,"hidden":false,"merged":[]}
["Project ID","P_auto","P_Bicycle","P_Walk","Walk_VMT_Reduction","Bike_VMT_Reduction","Total_VMT_Reduction","Total","Total_auto","Total_Bicycle","Total_Walk","Total_4mile","Total_3mile","Total_2mile","Total_1mile","Total_05mile","Walk_Potential_Person","bike_Potential_Person","Walk_Mode_Shift_Person","Bike_Mode_Shift_Person","Walk_Potential_Trip","bike_Potential_Trip","Walk_Mode_Shift_Trip","Bike_Mode_Shift_Trip"]
[688,"0.9495169146111206",4.4900758733928903E-2,5.5823266549504102E-3,"27.686133712944734","3.050327247031947","30.736460959976682",619,587,28,4,68,36,61,24,16,19,29,16,1,38,58,32,2]
[688,"0.8894326328752518",7.5866000531723904E-2,3.4701366593024301E-2,0,0,0,426,379,33,15,14,41,34,21,5,12,16,0,0,24,32,0,0]
[688,"0.7178599373740483","0.21913791271918576",6.3002149906765906E-2,0,0,0,150,108,33,10,4,14,19,2,2,2,7,0,0,4,14,0,0]
[688,"0.6830769230769231","0.24615384615384614",7.0769230769230695E-2,0,0,0,19,13,5,2,0,0,0,0,0,0,0,0,0,0,0,0,0]
[688,"0.9243176032849969","0.031002310302826387",4.4680086412176703E-2,0,"24.022581462804588","24.022581462804588",352,325,11,16,25,28,40,12,22,15,17,0,6,30,34,0,12]
[688,"0.9835798362793264",1.79001677051461E-3,"0.014630146950159014","15.52510142989354","95.07196944133631","110.59707087122985",537,528,1,8,44,30,46,25,12,17,21,10,20,34,42,20,40]
[688,"0.9055039042143552","0.014454381715453593",8.0041714070191006E-2,0,"53.11687775715784","53.11687775715784",338,306,5,28,35,24,33,11,13,11,16,0,11,22,32,0,22]
[688,"0.9541970493457206","0.010777164859830426","0.035025785794448885",0,"30.60026149000776","30.60026149000776",311,296,4,11,14,17,29,10,10,9,11,0,8,18,22,0,16]
[688,"0.9769413794253622",1.52776212587172E-2,7.7809993159205998E-3,"24.55565822021543","70.89900432408663","95.45466254430207",542,529,9,5,54,32,44,28,12,19,23,14,15,38,46,28,30]
[688,"0.9309942579966571","0.023060413715381152","0.045945328287961766","0.10173617267207022","59.811041086129904","59.912777258801974",250,233,6,12,46,29,24,9,16,12,18,1,12,24,36,2,24]
[688,0.97224779830763197,6.5938856540372799E-3,"0.021158316038330655","9.501737228189242","105.94439439303994","115.44613162122918",293,285,2,7,68,26,31,12,10,11,22,5,20,22,44,10,40]
[688,"0.9716897310370289",2.3853366574341601E-3,2.5924932305536701E-2,"8.304117082335674","94.95689742859014","103.26101451092582",385,374,1,10,51,26,38,14,20,16,20,6,19,32,40,12,38]

{"sheet":"Overview","index":4,"n_rows":23,"n_cols":2,"rows_kept":23,"cut":false,"hidden":true,"merged":[]}
["Benefit-Cost Analysis Spreadsheet Template"]
["---------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------"]
["What is the USDOT Benefit-Cost Analysis Spreadsheet Template?"]
["The USDOT Benefit-Cost Analysis Spreadsheet Template is being offered as a resource to applicants to help them get started on their BCA. Applicants are NOT required to use this template, it is simply offered as a convenience. "]
["-------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------"]
["What You Need"]
["•\t  Understanding of the project and the problem it is intended to solve."]
["•\t  The estimated costs of the project."]
["•\t  Information needed to estimate the benefits of the project (e.g., number users, baseline conditions, measures of effectiveness, expected service life)."]
[{"$f":"HYPERLINK(\"https://www.transportation.gov/mission/office-secretary/office-policy/transportation-policy/benefit-cost-analysis-guidance\", \"See USDOT BCA Guidance for full details.\")","v":"See USDOT BCA Guidance for full details."}]
["---------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------"]
["Notes"]
["• Input, Optional, and No-Input cells."]
["      o Green, bold, and underlined cells represent user input cells. These cells are available for input from the user."]
["      o Blue and italic cells represent cells where the user may want to edit the formula depending on their project details"]
["      o Gray and plain text cells represent a cell that does not require user input, and should not be edited."]
["•  \tBuild vs No Build. If you only have data for the difference between the Build and No Build scenarios, enter this data into the \"Build\" column and leave the \"No Build\" values at $0. This will still appropriately estimate the benefit"]
["•  \tDeleting a Tab. Do not delete tabs. If a tab is not needed, simply skip it."]
["•  Parameter Values. This template provides a copy of the Appendix A tables from the USDOT BCA guidance document in a spreadsheet format, located on the \"Parameter Values\" sheet. "]
[]
[]
["Model Base Year",2022]
["Model Date","2024-01-31"]

{"sheet":"Output","index":5,"n_rows":130,"n_cols":56,"rows_kept":130,"cut":false,"hidden":false,"merged":[]}
["Select Project:",688,null,null,null,null,null,null,null,null,null," "]
[null,null,null,"Capital Cost","Project Information/Traffic Data",null,null,null,null,null,null,"Maintenance Costs",null,"Safety",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Travel Time Savings",null,null,null,null,null,"Health and Bike/Ped Amenity",null,null,null,null,"Benefits",null,null,null,null,null,null,null,null,"Results"]
["Project ID","County","Facility Type","Estimated Total Capital Cost (2023 $)","Project Useful Life","Year Open to Traffic","No Build Project Length ","Build Project Length","Base Year AADT","Base Year Truck AADT","Growth Rate","No Build Annual Maintenance Cost (year open to traffic)","Build Annual Maintenance Cost (year open to traffic)","Safety Improvement Work Codes","Non-Intersection Related Motorist No Injuries","Non-Intersection Related Motorist Possible Injuries","Non-Intersection Related Motorist  Non-Serious Injuries","Non-Intersection Related Motorist Serious Injuries","Non-Intersection Related Motorist Fatalities","Intersection Related Motorist No Injuries","Intersection Related Motorist Possible Injuries ","Intersection Related Motorist  Non-Serious Injuries ","Intersection Related Motorist Serious Injuries ","Intersection Related Motorist Fatalities ","Bike/Ped No Injuries","Bike/Ped Possible Injuries","Bike/Ped Non-Serious Injuries","Bike/Ped Serious Injuries","Bike/Ped Fatalities","Daily Bike/Ped Trips","Free Flow Speed","No Build Peak Period (6AM-9AM + 3PM-7PM) Average Speed","No Build Peak Period (6AM-9AM + 3PM-7PM) Volume","Improvement Types","Is New Roadway","Estimated Time Saved Per Trip After New Roadway Construction (min)","Base Year Daily Walking Trips","Base Year Daily Cycling Trips","Bike/Ped Growth Rate","Added Sidewalk Width (ft)","Add Bike Facilities","Operation and Maintenance Cost (discounted)","Safety Benefit (discounted)","Travel Time Savings (discounted)","Emission Reduction Benefit (discounted)","Vehicle Operating Cost Savings (discounted)","Other Highway Use Externalities (discounted)","Bike/Ped Amenity (discounted)","Health (discounted)","Residual Value (discounted)","Total Discounted Benefits","Total Discounted Costs","Net Present Value","Benefit Cost Ratio"]
[{"$f":"'Project Information Data'!A2","v":688},{"$f":"'Project Information Data'!B2","v":"Galveston"},{"$f":"'Project Information Data'!C2","v":"Urban Unrestricted Access"},{"$f":"'Project Information Data'!D2","v":46058000},{"$f":"'Project Information Data'!E2","v":50},{"$f":"'Project Information Data'!F2","v":2028},{"$f":"'Project Information Data'!G2","v":1.4},{"$f":"'Project Information Data'!H2","v":1.4},{"$f":"'Project Information Data'!I2","v":24647},{"$f":"'Project Information Data'!J2","v":493},{"$f":"'Project Information Data'!K2","v":2.2152467499561235E-2},{"$f":"'Project Information Data'!L2","v":150000},{"$f":"'Project Information Data'!M2","v":30000},{"$f":"'Project Information Data'!N2","v":"133, 401, 407, 506, 518"},{"$f":"SUM(SUMIFS('Raw Crash Data'!B:B,'Raw Crash Data'!$A:$A,$A4,'Raw Crash Data'!$G:$G,\"NON INTERSECTION\",'Raw Crash Data'!$H:$H,\"<>PEDESTRIAN\",'Raw Crash Data'!$H:$H,\"<>PEDALCYCLIST\"), SUMIFS('Raw Crash Data'!B:B,'Raw Crash Data'!$A:$A,$A4, 'Raw Crash Data'!$G:$G,\"DRIVEWAY ACCESS\",'Raw Crash Data'!$H:$H,\"<>PEDESTRIAN\",'Raw Crash Data'!$H:$H,\"<>PEDALCYCLIST\"))","v":491},{"$f":"SUM(SUMIFS('Raw Crash Data'!C:C,'Raw Crash Data'!$A:$A,$A4,'Raw Crash Data'!$G:$G,\"NON INTERSECTION\",'Raw Crash Data'!$H:$H,\"<>PEDESTRIAN\",'Raw Crash Data'!$H:$H,\"<>PEDALCYCLIST\"), SUMIFS('Raw Crash Data'!C:C,'Raw Crash Data'!$A:$A,$A4, 'Raw Crash Data'!$G:$G,\"DRIVEWAY ACCESS\",'Raw Crash Data'!$H:$H,\"<>PEDESTRIAN\",'Raw Crash Data'!$H:$H,\"<>PEDALCYCLIST\"))","v":17},{"$f":"SUM(SUMIFS('Raw Crash Data'!D:D,'Raw Crash Data'!$A:$A,$A4,'Raw Crash Data'!$G:$G,\"NON INTERSECTION\",'Raw Crash Data'!$H:$H,\"<>PEDESTRIAN\",'Raw Crash Data'!$H:$H,\"<>PEDALCYCLIST\"), SUMIFS('Raw Crash Data'!D:D,'Raw Crash Data'!$A:$A,$A4, 'Raw Crash Data'!$G:$G,\"DRIVEWAY ACCESS\",'Raw Crash Data'!$H:$H,\"<>PEDESTRIAN\",'Raw Crash Data'!$H:$H,\"<>PEDALCYCLIST\"))","v":10},{"$f":"SUM(SUMIFS('Raw Crash Data'!E:E,'Raw Crash Data'!$A:$A,$A4,'Raw Crash Data'!$G:$G,\"NON INTERSECTION\",'Raw Crash Data'!$H:$H,\"<>PEDESTRIAN\",'Raw Crash Data'!$H:$H,\"<>PEDALCYCLIST\"), SUMIFS('Raw Crash Data'!E:E,'Raw Crash Data'!$A:$A,$A4, 'Raw Crash Data'!$G:$G,\"DRIVEWAY ACCESS\",'Raw Crash Data'!$H:$H,\"<>PEDESTRIAN\",'Raw Crash Data'!$H:$H,\"<>PEDALCYCLIST\"))","v":0},{"$f":"SUM(SUMIFS('Raw Crash Data'!F:F,'Raw Crash Data'!$A:$A,$A4,'Raw Crash Data'!$G:$G,\"NON INTERSECTION\",'Raw Crash Data'!$H:$H,\"<>PEDESTRIAN\",'Raw Crash Data'!$H:$H,\"<>PEDALCYCLIST\"), SUMIFS('Raw Crash Data'!F:F,'Raw Crash Data'!$A:$A,$A4, 'Raw Crash Data'!$G:$G,\"DRIVEWAY ACCESS\",'Raw Crash Data'!$H:$H,\"<>PEDESTRIAN\",'Raw Crash Data'!$H:$H,\"<>PEDALCYCLIST\"))","v":0},{"$f":"SUM(SUMIFS('Raw Crash Data'!B:B,'Raw Crash Data'!$A:$A,$A4,'Raw Crash Data'!$G:$G,\"INTERSECTION\",'Raw Crash Data'!$H:$H,\"<>PEDESTRIAN\",'Raw Crash Data'!$H:$H,\"<>PEDALCYCLIST\"), SUMIFS('Raw Crash Data'!B:B,'Raw Crash Data'!$A:$A,$A4, 'Raw Crash Data'!$G:$G,\"INTERSECTION RELATED\",'Raw Crash Data'!$H:$H,\"<>PEDESTRIAN\",'Raw Crash Data'!$H:$H,\"<>PEDALCYCLIST\"))","v":592},{"$f":"SUM(SUMIFS('Raw Crash Data'!C:C,'Raw Crash Data'!$A:$A,$A4,'Raw Crash Data'!$G:$G,\"INTERSECTION\",'Raw Crash Data'!$H:$H,\"<>PEDESTRIAN\",'Raw Crash Data'!$H:$H,\"<>PEDALCYCLIST\"), SUMIFS('Raw Crash Data'!C:C,'Raw Crash Data'!$A:$A,$A4, 'Raw Crash Data'!$G:$G,\"INTERSECTION RELATED\",'Raw Crash Data'!$H:$H,\"<>PEDESTRIAN\",'Raw Crash Data'!$H:$H,\"<>PEDALCYCLIST\"))","v":29},{"$f":"SUM(SUMIFS('Raw Crash Data'!D:D,'Raw Crash Data'!$A:$A,$A4,'Raw Crash Data'!$G:$G,\"INTERSECTION\",'Raw Crash Data'!$H:$H,\"<>PEDESTRIAN\",'Raw Crash Data'!$H:$H,\"<>PEDALCYCLIST\"), SUMIFS('Raw Crash Data'!D:D,'Raw Crash Data'!$A:$A,$A4, 'Raw Crash Data'!$G:$G,\"INTERSECTION RELATED\",'Raw Crash Data'!$H:$H,\"<>PEDESTRIAN\",'Raw Crash Data'!$H:$H,\"<>PEDALCYCLIST\"))","v":15},{"$f":"SUM(SUMIFS('Raw Crash Data'!E:E,'Raw Crash Data'!$A:$A,$A4,'Raw Crash Data'!$G:$G,\"INTERSECTION\",'Raw Crash Data'!$H:$H,\"<>PEDESTRIAN\",'Raw Crash Data'!$H:$H,\"<>PEDALCYCLIST\"), SUMIFS('Raw Crash Data'!E:E,'Raw Crash Data'!$A:$A,$A4, 'Raw Crash Data'!$G:$G,\"INTERSECTION RELATED\",'Raw Crash Data'!$H:$H,\"<>PEDESTRIAN\",'Raw Crash Data'!$H:$H,\"<>PEDALCYCLIST\"))","v":1},{"$f":"SUM(SUMIFS('Raw Crash Data'!F:F,'Raw Crash Data'!$A:$A,$A4,'Raw Crash Data'!$G:$G,\"INTERSECTION\",'Raw Crash Data'!$H:$H,\"<>PEDESTRIAN\",'Raw Crash Data'!$H:$H,\"<>PEDALCYCLIST\"), SUMIFS('Raw Crash Data'!F:F,'Raw Crash Data'!$A:$A,$A4, 'Raw Crash Data'!$G:$G,\"INTERSECTION RELATED\",'Raw Crash Data'!$H:$H,\"<>PEDESTRIAN\",'Raw Crash Data'!$H:$H,\"<>PEDALCYCLIST\"))","v":0},{"$f":"SUM(SUMIFS('Raw Crash Data'!B:B,'Raw Crash Data'!$A:$A,$A4,'Raw Crash Data'!$H:$H,{\"PEDESTRIAN\",\"PEDALCYCLIST\"}))","v":10},{"$f":"SUM(SUMIFS('Raw Crash Data'!C:C,'Raw Crash Data'!$A:$A,$A4,'Raw Crash Data'!$H:$H,{\"PEDESTRIAN\",\"PEDALCYCLIST\"}))","v":1},{"$f":"SUM(SUMIFS('Raw Crash Data'!D:D,'Raw Crash Data'!$A:$A,$A4,'Raw Crash Data'!$H:$H,{\"PEDESTRIAN\",\"PEDALCYCLIST\"}))","v":0},{"$f":"SUM(SUMIFS('Raw Crash Data'!E:E,'Raw Crash Data'!$A:$A,$A4,'Raw Crash Data'!$H:$H,{\"PEDESTRIAN\",\"PEDALCYCLIST\"}))","v":2},{"$f":"SUM(SUMIFS('Raw Crash Data'!F:F,'Raw Crash Data'!$A:$A,$A4,'Raw Crash Data'!$H:$H,{\"PEDESTRIAN\",\"PEDALCYCLIST\"}))","v":1},null,{"$f":"'Project Information Data'!O2","v":34},{"$f":"'Project Information Data'!P2","v":35},{"$f":"'Project Information Data'!Q2","v":8854},{"$f":"'Project Information Data'!S2","v":"Adding New Lanes or Roads , Multimodal Transportation Center (Corridors), Pedestrian Connections, Intersection Turn Lanes, Signal Operations & Management, Integrated Corridor Management, Local Bus Service"},{"$f":"'Project Information Data'!T2","v":"No"},{"$f":"'Project Information Data'!U2","v":5},{"$f":"SUMIFS('Raw Bike_Ped Data'!$U:$U,'Raw Bike_Ped Data'!$A:$A, A4)","v":286},{"$f":"SUMIFS('Raw Bike_Ped Data'!$V:$V,'Raw Bike_Ped Data'!$A:$A, A4)","v":400},{"$f":"'Project Information Data'!V2","v":0.02},{"$f":"'Project Information Data'!W2","v":5},{"$f":"'Project Information Data'!X2","v":"Yes"},-2048052.5833000001,44683166.188199997,-1680032.2472999999,862008.14699638402,850478.98629999999,276569.2242,16674421.273399999,5252560.8745999997,8846802.9547000006,77539914.750300005,44215680,33324234.750300001,1.7536745957616162]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUBTOTAL(102, BB3:BB203)","v":1}]

{"sheet":"Summary","index":6,"n_rows":56,"n_cols":17,"rows_kept":56,"cut":false,"hidden":false,"merged":[]}
["Summary by Benefit Area"]
["Note that not all projects will have all benefit categories. Conversely, if more categories are needed, applicants may need to add additional columns, but be sure to edit the formula under \"Total Benefits\" to ensure all benefits are being correctly summed."]
["-"]
["Summary of Benefits"]
["Year","Operations and Maintenance","Safety","Travel Time Savings","Vehicle Operating Cost Savings","Non-CO2 Emission Reduction","CO2 Emission Reduction","Avoided Highway Externality","Amenity Benefits","Health Benefits","Residual Value",{"$f":"'Other Benefit 1'!B7","v":"Other Benefit 1"},{"$f":"'Other Benefit 2'!B7","v":"Other Benefit 2"},{"$f":"'Other Benefit 3'!B7","v":"Other Benefit 3"},{"$f":"'Other Benefit 4'!B11","v":"Other Benefit 4"},"Total Benefits","Total Discounted Benefits"]
[{"$f":"'Project Information'!$B$9","v":2028},{"$f":"'Operations and Maintenance'!D8","v":-120000},{"$f":"Safety!D22","v":3173564.5206080275},{"$f":"'Travel Time Savings'!D20","v":-89331.987650280033},{"$f":"'Vehicle Operating Cost Savings'!D26","v":45222.333338193821},{"$f":"'Emissions Reduction'!G33","v":32459.035396809526},{"$f":"'Emissions Reduction'!H33","v":10525.488537454163},{"$f":"'Other Highway Use Externalities'!B20","v":14705.95493747778},{"$f":"'Amenity Benefits'!B11","v":908377.23510200623},{"$f":"'Health Benefits'!B15","v":286145.26682879293},{"$f":"'Residual Value'!B18","v":0},{"$f":"'Other Benefit 1'!B8","v":0},{"$f":"'Other Benefit 2'!B8","v":0},{"$f":"'Other Benefit 3'!B8","v":0},{"$f":"'Other Benefit 4'!B12","v":0},{"$f":"SUM(C6:O6)-B6","v":4501667.8470984818},{"$f":"IFERROR(((P6-G6)/(1.031)^(A6-Instruction!$B$19))+((G6)/(1.02)^(A6-Instruction!$B$19)),0)","v":3748771.354054525}]
[{"$f":"IF(A6<'Project Information'!B$11,A6+1,\"\")","v":2029},{"$f":"'Operations and Maintenance'!D9","v":-120000},{"$f":"Safety!D23","v":3239759.5448165592},{"$f":"'Travel Time Savings'!D21","v":-91310.911603374072},{"$f":"'Vehicle Operating Cost Savings'!D27","v":46224.119607722481},{"$f":"'Emissions Reduction'!G34","v":33616.763911011556},{"$f":"'Emissions Reduction'!H34","v":10749.122914941161},{"$f":"'Other Highway Use Externalities'!B21","v":15031.728126280268},{"$f":"'Amenity Benefits'!B12","v":926544.77980404638},{"$f":"'Health Benefits'!B16","v":291868.1721653688},{"$f":"'Residual Value'!B19","v":0},{"$f":"'Other Benefit 1'!B9","v":0},{"$f":"'Other Benefit 2'!B9","v":0},{"$f":"'Other Benefit 3'!B9","v":0},{"$f":"'Other Benefit 4'!B13","v":0},{"$f":"SUM(C7:O7)-B7","v":4592483.3197425557},{"$f":"IFERROR(((P7-G7)/(1.031)^(A7-Instruction!$B$19))+((G7)/(1.02)^(A7-Instruction!$B$19)),0)","v":3709506.9348622807}]
[{"$f":"IF(A7<'Project Information'!B$11,A7+1,\"\")","v":2030},{"$f":"'Operations and Maintenance'!D10","v":-120000},{"$f":"Safety!D24","v":3239161.3169590887},{"$f":"'Travel Time Savings'!D22","v":-93333.673605023127},{"$f":"'Vehicle Operating Cost Savings'!D28","v":47248.097915028382},{"$f":"'Emissions Reduction'!G35","v":34812.204569566034},{"$f":"'Emissions Reduction'!H35","v":10974.252772183818},{"$f":"'Other Highway Use Externalities'!B22","v":15364.717995059933},{"$f":"'Amenity Benefits'!B13","v":945075.67540012731},{"$f":"'Health Benefits'!B17","v":297705.53560867615},{"$f":"'Residual Value'!B20","v":0},{"$f":"'Other Benefit 1'!B10","v":0},{"$f":"'Other Benefit 2'!B10","v":0},{"$f":"'Other Benefit 3'!B10","v":0},{"$f":"'Other Benefit 4'!B14","v":0},4617008.1276147077,{"$f":"IFERROR(((P8-G8)/(1.031)^(A8-Instruction!$B$19))+((G8)/(1.02)^(A8-Instruction!$B$19)),0)","v":3617293.9473321857}]
[{"$f":"IF(A8<'Project Information'!B$11,A8+1,\"\")","v":2031},{"$f":"'Operations and Maintenance'!D11","v":-120000},{"$f":"Safety!D25","v":3306643.5387349064},{"$f":"'Travel Time Savings'!D23","v":-95401.244776173058},{"$f":"'Vehicle Operating Cost Savings'!D29","v":48294.759868507135},{"$f":"'Emissions Reduction'!G36","v":35583.380799881423},{"$f":"'Emissions Reduction'!H36","v":11204.082056506084},{"$f":"'Other Highway Use Externalities'!B23","v":15705.084411085421},{"$f":"'Amenity Benefits'!B14","v":963977.18890812981},{"$f":"'Health Benefits'!B18","v":303659.64632084966},{"$f":"'Residual Value'!B21","v":0},{"$f":"'Other Benefit 1'!B11","v":0},{"$f":"'Other Benefit 2'!B11","v":0},{"$f":"'Other Benefit 3'!B11","v":0},{"$f":"'Other Benefit 4'!B15","v":0},4709666.436323693,{"$f":"IFERROR(((P9-G9)/(1.031)^(A9-Instruction!$B$19))+((G9)/(1.02)^(A9-Instruction!$B$19)),0)","v":3579042.5639827386}]
[{"$f":"IF(A9<'Project Information'!B$11,A9+1,\"\")","v":2032},{"$f":"'Operations and Maintenance'!D12","v":-120000},{"$f":"Safety!D26","v":3375535.1943549318},{"$f":"'Travel Time Savings'!D24","v":-97514.617750494916},{"$f":"'Vehicle Operating Cost Savings'!D30","v":49364.607966893353},{"$f":"'Emissions Reduction'!G37","v":36371.640486575307},{"$f":"'Emissions Reduction'!H37","v":11442.101403032942},{"$f":"'Other Highway Use Externalities'!B24","v":16052.990783079857},{"$f":"'Amenity Benefits'!B15","v":983256.73268629238},{"$f":"'Health Benefits'!B19","v":309732.83924726665},{"$f":"'Residual Value'!B22","v":0},{"$f":"'Other Benefit 1'!B12","v":0},{"$f":"'Other Benefit 2'!B12","v":0},{"$f":"'Other Benefit 3'!B12","v":0},{"$f":"'Other Benefit 4'!B16","v":0},4804241.4891775781,{"$f":"IFERROR(((P10-G10)/(1.031)^(A10-Instruction!$B$19))+((G10)/(1.02)^(A10-Instruction!$B$19)),0)","v":3541239.3364466229}]
[{"$f":"IF(A10<'Project Information'!B$11,A10+1,\"\")","v":2033},{"$f":"'Operations and Maintenance'!D13","v":-120000},{"$f":"Safety!D27","v":3426705.4020816903},{"$f":"'Travel Time Savings'!D25","v":-99674.807150944893},{"$f":"'Vehicle Operating Cost Savings'!D31","v":50458.155840508538},{"$f":"'Emissions Reduction'!G38","v":37177.362070359901},{"$f":"'Emissions Reduction'!H38","v":11681.6999147678},{"$f":"'Other Highway Use Externalities'!B25","v":16408.604139672789},{"$f":"'Amenity Benefits'!B16","v":1002921.8673400183},{"$f":"'Health Benefits'!B20","v":315927.49603221199},{"$f":"'Residual Value'!B23","v":0},{"$f":"'Other Benefit 1'!B13","v":0},{"$f":"'Other Benefit 2'!B13","v":0},{"$f":"'Other Benefit 3'!B13","v":0},{"$f":"'Other Benefit 4'!B17","v":0},4881605.7802682845,{"$f":"IFERROR(((P11-G11)/(1.031)^(A11-Instruction!$B$19))+((G11)/(1.02)^(A11-Instruction!$B$19)),0)","v":3490177.5463787382}]
[{"$f":"IF(A11<'Project Information'!B$11,A11+1,\"\")","v":2034},{"$f":"'Operations and Maintenance'!D14","v":-120000},{"$f":"Safety!D28","v":3498080.6344481036},{"$f":"'Travel Time Savings'!D26","v":-101882.85007688124},{"$f":"'Vehicle Operating Cost Savings'!D32","v":51575.928497853201},{"$f":"'Emissions Reduction'!G39","v":38000.932375342971},{"$f":"'Emissions Reduction'!H39","v":11926.298819786938},{"$f":"'Other Highway Use Externalities'!B26","v":16772.095209590057},{"$f":"'Amenity Benefits'!B17","v":1022980.3046868187},{"$f":"'Health Benefits'!B21","v":322246.04595285625},{"$f":"'Residual Value'!B24","v":0},{"$f":"'Other Benefit 1'!B14","v":0},{"$f":"'Other Benefit 2'!B14","v":0},{"$f":"'Other Benefit 3'!B14","v":0},{"$f":"'Other Benefit 4'!B18","v":0},4979699.3899134714,{"$f":"IFERROR(((P12-G12)/(1.031)^(A12-Instruction!$B$19))+((G12)/(1.02)^(A12-Instruction!$B$19)),0)","v":3453361.1774150268}]
[{"$f":"IF(A12<'Project Information'!B$11,A12+1,\"\")","v":2035},{"$f":"'Operations and Maintenance'!D15","v":-120000},{"$f":"Safety!D29","v":3570946.3093761108},{"$f":"'Travel Time Savings'!D27","v":-104139.80660197201},{"$f":"'Vehicle Operating Cost Savings'!D33","v":52718.462577661587},{"$f":"'Emissions Reduction'!G40","v":38842.746794740771},{"$f":"'Emissions Reduction'!H40","v":12179.625502878285},{"$f":"'Other Highway Use Externalities'!B27","v":17143.638503620048},{"$f":"'Amenity Benefits'!B18","v":1043439.9107805549},{"$f":"'Health Benefits'!B22","v":328690.96687191335},{"$f":"'Residual Value'!B25","v":0},{"$f":"'Other Benefit 1'!B15","v":0},{"$f":"'Other Benefit 2'!B15","v":0},{"$f":"'Other Benefit 3'!B15","v":0},{"$f":"'Other Benefit 4'!B19","v":0},{"$f":"SUM(C13:O13)-B13","v":5079821.8538055075},{"$f":"IFERROR(((P13-G13)/(1.031)^(A13-Instruction!$B$19))+((G13)/(1.02)^(A13-Instruction!$B$19)),0)","v":3416973.5687954607}]
[{"$f":"IF(A13<'Project Information'!B$11,A13+1,\"\")","v":2036},{"$f":"'Operations and Maintenance'!D16","v":-120000},{"$f":"Safety!D30","v":3645333.6299470463},{"$f":"'Travel Time Savings'!D28","v":-106446.7602831328},{"$f":"'Vehicle Operating Cost Savings'!D34","v":53886.306606540071},{"$f":"'Emissions Reduction'!G41","v":39703.209480704951},{"$f":"'Emissions Reduction'!H41","v":12434.619504891776},{"$f":"'Other Highway Use Externalities'!B28","v":17523.412398395718},{"$f":"'Amenity Benefits'!B19","v":1064308.708996166},{"$f":"'Health Benefits'!B23","v":335264.78620935162},{"$f":"'Residual Value'!B26","v":0},{"$f":"'Other Benefit 1'!B16","v":0},{"$f":"'Other Benefit 2'!B16","v":0},{"$f":"'Other Benefit 3'!B16","v":0},{"$f":"'Other Benefit 4'!B20","v":0},5182007.9128599623,{"$f":"IFERROR(((P14-G14)/(1.031)^(A14-Instruction!$B$19))+((G14)/(1.02)^(A14-Instruction!$B$19)),0)","v":3381003.2209017905}]
[{"$f":"IF(A14<'Project Information'!B$11,A14+1,\"\")","v":2037},{"$f":"'Operations and Maintenance'!D17","v":-120000},{"$f":"Safety!D31","v":3721274.4541895045},{"$f":"'Travel Time Savings'!D29","v":-108804.81868073848},{"$f":"'Vehicle Operating Cost Savings'!D35","v":55080.021262312839},{"$f":"'Emissions Reduction'!G42","v":40582.733538354543},{"$f":"'Emissions Reduction'!H42","v":12694.934069844528},{"$f":"'Other Highway Use Externalities'!B29","v":17911.599222032586},{"$f":"'Amenity Benefits'!B20","v":1085594.8831760893},{"$f":"'Health Benefits'!B24","v":341970.08193353866},{"$f":"'Residual Value'!B27","v":0},{"$f":"'Other Benefit 1'!B17","v":0},{"$f":"'Other Benefit 2'!B17","v":0},{"$f":"'Other Benefit 3'!B17","v":0},{"$f":"'Other Benefit 4'!B21","v":0},5286303.8887109384,{"$f":"IFERROR(((P15-G15)/(1.031)^(A15-Instruction!$B$19))+((G15)/(1.02)^(A15-Instruction!$B$19)),0)","v":3345447.1323389676}]
[{"$f":"IF(A15<'Project Information'!B$11,A15+1,\"\")","v":2038},{"$f":"'Operations and Maintenance'!D18","v":-120000},{"$f":"Safety!D32","v":2326041.0974984374},{"$f":"'Travel Time Savings'!D30","v":-111215.11389035919},{"$f":"'Vehicle Operating Cost Savings'!D36","v":56300.179643201365},{"$f":"'Emissions Reduction'!G43","v":41481.741224106299},{"$f":"'Emissions Reduction'!H43","v":12964.549389505431},{"$f":"'Other Highway Use Externalities'!B30","v":18308.38534166383},{"$f":"'Amenity Benefits'!B21","v":1107306.7808396113},{"$f":"'Health Benefits'!B25","v":348809.48357220943},{"$f":"'Residual Value'!B28","v":0},{"$f":"'Other Benefit 1'!B18","v":0},{"$f":"'Other Benefit 2'!B18","v":0},{"$f":"'Other Benefit 3'!B18","v":0},{"$f":"'Other Benefit 4'!B22","v":0},3919997.1036183755,{"$f":"IFERROR(((P16-G16)/(1.031)^(A16-Instruction!$B$19))+((G16)/(1.02)^(A16-Instruction!$B$19)),0)","v":2406666.692886991}]
[{"$f":"IF(A16<'Project Information'!B$11,A16+1,\"\")","v":2039},{"$f":"'Operations and Maintenance'!D19","v":-120000},{"$f":"Safety!D33","v":2372561.9194484055},{"$f":"'Travel Time Savings'!D31","v":-113678.80308627538},{"$f":"'Vehicle Operating Cost Savings'!D37","v":57547.367542966844},{"$f":"'Emissions Reduction'!G44","v":42400.664148398522},{"$f":"'Emissions Reduction'!H44","v":13235.92487093174},{"$f":"'Other Highway Use Externalities'!B31","v":18713.961252914483},{"$f":"'Amenity Benefits'!B22","v":1129452.9164564032},{"$f":"'Health Benefits'!B26","v":355785.67324365355},{"$f":"'Residual Value'!B29","v":0},{"$f":"'Other Benefit 1'!B19","v":0},{"$f":"'Other Benefit 2'!B19","v":0},{"$f":"'Other Benefit 3'!B19","v":0},{"$f":"'Other Benefit 4'!B23","v":0},3996019.6238773982,{"$f":"IFERROR(((P17-G17)/(1.031)^(A17-Instruction!$B$19))+((G17)/(1.02)^(A17-Instruction!$B$19)),0)","v":2379676.7101877523}]
[{"$f":"IF(A17<'Project Information'!B$11,A17+1,\"\")","v":2040},{"$f":"'Operations and Maintenance'!D20","v":-120000},{"$f":"Safety!D34","v":2420013.1578373741},{"$f":"'Travel Time Savings'!D32","v":-116197.06907703311},{"$f":"'Vehicle Operating Cost Savings'!D38","v":58822.183732147721},{"$f":"'Emissions Reduction'!G45","v":43339.943482905735},{"$f":"'Emissions Reduction'!H45","v":13512.961508553322},{"$f":"'Other Highway Use Externalities'!B32","v":19128.521671357721},{"$f":"'Amenity Benefits'!B23","v":1152041.9747855314},{"$f":"'Health Benefits'!B27","v":362901.3867085267},{"$f":"'Residual Value'!B30","v":0},{"$f":"'Other Benefit 1'!B20","v":0},{"$f":"'Other Benefit 2'!B20","v":0},{"$f":"'Other Benefit 3'!B20","v":0},{"$f":"'Other Benefit 4'!B24","v":0},4073563.0606493638,{"$f":"IFERROR(((P18-G18)/(1.031)^(A18-Instruction!$B$19))+((G18)/(1.02)^(A18-Instruction!$B$19)),0)","v":2353017.6687328438}]
[{"$f":"IF(A18<'Project Information'!B$11,A18+1,\"\")","v":2041},{"$f":"'Operations and Maintenance'!D21","v":-120000},{"$f":"Safety!D35","v":2468413.4209941216},{"$f":"'Travel Time Savings'!D33","v":-118771.12087330635},{"$f":"'Vehicle Operating Cost Savings'!D39","v":60125.24024552734},{"$f":"'Emissions Reduction'!G46","v":44300.030172343628},{"$f":"'Emissions Reduction'!H46","v":13795.776946944534},{"$f":"'Other Highway Use Externalities'!B33","v":19552.265625997126},{"$f":"'Amenity Benefits'!B24","v":1175082.814281242},{"$f":"'Health Benefits'!B28","v":370159.41444269719},{"$f":"'Residual Value'!B31","v":0},{"$f":"'Other Benefit 1'!B21","v":0},{"$f":"'Other Benefit 2'!B21","v":0},{"$f":"'Other Benefit 3'!B21","v":0},{"$f":"'Other Benefit 4'!B25","v":0},4152657.8418355668,{"$f":"IFERROR(((P19-G19)/(1.031)^(A19-Instruction!$B$19))+((G19)/(1.02)^(A19-Instruction!$B$19)),0)","v":2326684.746685253}]
[{"$f":"IF(A19<'Project Information'!B$11,A19+1,\"\")","v":2042},{"$f":"'Operations and Maintenance'!D22","v":-120000},{"$f":"Safety!D36","v":2517781.6894140043},{"$f":"'Travel Time Savings'!D34","v":-121402.19426833873},{"$f":"'Vehicle Operating Cost Savings'!D40","v":61457.162675969696},{"$f":"'Emissions Reduction'!G47","v":45281.385150966053},{"$f":"'Emissions Reduction'!H47","v":14084.491264805471},{"$f":"'Other Highway Use Externalities'!B34","v":19985.396554819818},{"$f":"'Amenity Benefits'!B25","v":1198584.4705668669},{"$f":"'Health Benefits'!B29","v":377562.60273155122},{"$f":"'Residual Value'!B32","v":0},{"$f":"'Other Benefit 1'!B22","v":0},{"$f":"'Other Benefit 2'!B22","v":0},{"$f":"'Other Benefit 3'!B22","v":0},{"$f":"'Other Benefit 4'!B26","v":0},4233335.0040906444,{"$f":"IFERROR(((P20-G20)/(1.031)^(A20-Instruction!$B$19))+((G20)/(1.02)^(A20-Instruction!$B$19)),0)","v":2300673.2124745543}]
[{"$f":"IF(A20<'Project Information'!B$11,A20+1,\"\")","v":2043},{"$f":"'Operations and Maintenance'!D23","v":-120000},{"$f":"Safety!D37","v":2568137.3232022836},{"$f":"'Travel Time Savings'!D35","v":-124091.55243124353},{"$f":"'Vehicle Operating Cost Savings'!D41","v":62818.590474764365},{"$f":"'Emissions Reduction'!G48","v":46284.479563857945},{"$f":"'Emissions Reduction'!H48","v":14379.227025073846},{"$f":"'Other Highway Use Externalities'!B35","v":20428.122402466306},{"$f":"'Amenity Benefits'!B26","v":1222556.1599782039},{"$f":"'Health Benefits'!B30","v":385113.85478618211},{"$f":"'Residual Value'!B33","v":0},{"$f":"'Other Benefit 1'!B23","v":0},{"$f":"'Other Benefit 2'!B23","v":0},{"$f":"'Other Benefit 3'!B23","v":0},{"$f":"'Other Benefit 4'!B27","v":0},4315626.2050015889,{"$f":"IFERROR(((P21-G21)/(1.031)^(A21-Instruction!$B$19))+((G21)/(1.02)^(A21-Instruction!$B$19)),0)","v":2274978.4226664435}]
[{"$f":"IF(A21<'Project Information'!B$11,A21+1,\"\")","v":2044},{"$f":"'Operations and Maintenance'!D24","v":-120000},{"$f":"Safety!D38","v":2619500.0696663298},{"$f":"'Travel Time Savings'!D36","v":-126840.48651344675},{"$f":"'Vehicle Operating Cost Savings'!D42","v":64210.177258624826},{"$f":"'Emissions Reduction'!G49","v":47309.79499313041},{"$f":"'Emissions Reduction'!H49","v":14680.109326062518},{"$f":"'Other Highway Use Externalities'!B36","v":20880.655720063998},{"$f":"'Amenity Benefits'!B27","v":1247007.2831777683},{"$f":"'Health Benefits'!B31","v":392816.13188190584},{"$f":"'Residual Value'!B34","v":0},{"$f":"'Other Benefit 1'!B24","v":0},{"$f":"'Other Benefit 2'!B24","v":0},{"$f":"'Other Benefit 3'!B24","v":0},{"$f":"'Other Benefit 4'!B28","v":0},4399563.7355104396,{"$f":"IFERROR(((P22-G22)/(1.031)^(A22-Instruction!$B$19))+((G22)/(1.02)^(A22-Instruction!$B$19)),0)","v":2249595.8198901066}]
[{"$f":"IF(A22<'Project Information'!B$11,A22+1,\"\")","v":2045},{"$f":"'Operations and Maintenance'!D25","v":-120000},{"$f":"Safety!D39","v":2671890.0710596568},{"$f":"'Travel Time Savings'!D37","v":-129650.31626856442},{"$f":"'Vehicle Operating Cost Savings'!D43","v":65632.591123487582},{"$f":"'Emissions Reduction'!G50","v":48357.823689126635},{"$f":"'Emissions Reduction'!H50","v":14987.265853643603},{"$f":"'Other Highway Use Externalities'!B37","v":21343.213767272242},{"$f":"'Amenity Benefits'!B28","v":1271947.4288413238},{"$f":"'Health Benefits'!B32","v":400672.45451954397},{"$f":"'Residual Value'!B35","v":0},{"$f":"'Other Benefit 1'!B25","v":0},{"$f":"'Other Benefit 2'!B25","v":0},{"$f":"'Other Benefit 3'!B25","v":0},{"$f":"'Other Benefit 4'!B29","v":0},4485180.5325854905,{"$f":"IFERROR(((P23-G23)/(1.031)^(A23-Instruction!$B$19))+((G23)/(1.02)^(A23-Instruction!$B$19)),0)","v":2224520.9308217461}]
[{"$f":"IF(A23<'Project Information'!B$11,A23+1,\"\")","v":2046},{"$f":"'Operations and Maintenance'!D26","v":-120000},{"$f":"Safety!D40","v":2725327.8724808493},{"$f":"'Travel Time Savings'!D38","v":-132522.39068601164},{"$f":"'Vehicle Operating Cost Savings'!D44","v":67086.514965262628},{"$f":"'Emissions Reduction'!G51","v":49429.068806749536},{"$f":"'Emissions Reduction'!H51","v":15300.826934500377},{"$f":"'Other Highway Use Externalities'!B38","v":21816.018616587928},{"$f":"'Amenity Benefits'!B29","v":1297386.3774181502},{"$f":"'Health Benefits'!B33","v":408685.90360993479},{"$f":"'Residual Value'!B36","v":0},{"$f":"'Other Benefit 1'!B26","v":0},{"$f":"'Other Benefit 2'!B26","v":0},{"$f":"'Other Benefit 3'!B26","v":0},{"$f":"'Other Benefit 4'!B30","v":0},4572510.1921460237,{"$f":"IFERROR(((P24-G24)/(1.031)^(A24-Instruction!$B$19))+((G24)/(1.02)^(A24-Instruction!$B$19)),0)","v":2199749.3642226462}]
[{"$f":"IF(A24<'Project Information'!B$11,A24+1,\"\")","v":2047},{"$f":"'Operations and Maintenance'!D27","v":-120000},{"$f":"Safety!D41","v":2779834.4299304662},{"$f":"'Travel Time Savings'!D39","v":-135458.08863864766},{"$f":"'Vehicle Operating Cost Savings'!D45","v":68572.646807689438},{"$f":"'Emissions Reduction'!G52","v":50524.044647024624},{"$f":"'Emissions Reduction'!H52","v":15616.212486615113},{"$f":"'Other Highway Use Externalities'!B39","v":22299.297259961713},{"$f":"'Amenity Benefits'!B30","v":1323334.1049665131},{"$f":"'Health Benefits'!B34","v":416859.62168213347},{"$f":"'Residual Value'!B37","v":0},{"$f":"'Other Benefit 1'!B27","v":0},{"$f":"'Other Benefit 2'!B27","v":0},{"$f":"'Other Benefit 3'!B27","v":0},{"$f":"'Other Benefit 4'!B31","v":0},4661582.269141756,{"$f":"IFERROR(((P25-G25)/(1.031)^(A25-Instruction!$B$19))+((G25)/(1.02)^(A25-Instruction!$B$19)),0)","v":2175273.9362479062}]
[{"$f":"IF(A25<'Project Information'!B$11,A25+1,\"\")","v":2048},{"$f":"'Operations and Maintenance'!D28","v":-120000},{"$f":"Safety!D42","v":2835431.1185290758},{"$f":"'Travel Time Savings'!D40","v":-138458.81954476799},{"$f":"'Vehicle Operating Cost Savings'!D46","v":70091.700137455671},{"$f":"'Emissions Reduction'!G53","v":51643.276904014223},{"$f":"'Emissions Reduction'!H53","v":15942.880083256785},{"$f":"'Other Highway Use Externalities'!B40","v":22793.28171777607},{"$f":"'Amenity Benefits'!B31","v":1349800.7870658434},{"$f":"'Health Benefits'!B35","v":425196.81411577621},{"$f":"'Residual Value'!B38","v":0},{"$f":"'Other Benefit 1'!B28","v":0},{"$f":"'Other Benefit 2'!B28","v":0},{"$f":"'Other Benefit 3'!B28","v":0},{"$f":"'Other Benefit 4'!B32","v":0},4752441.0390084293,{"$f":"IFERROR(((P26-G26)/(1.031)^(A26-Instruction!$B$19))+((G26)/(1.02)^(A26-Instruction!$B$19)),0)","v":2151096.1536557549}]
[{"$f":"IF(A26<'Project Information'!B$11,A26+1,\"\")","v":2049},{"$f":"'Operations and Maintenance'!D29","v":-120000},{"$f":"Safety!D43","v":2892139.7408996574},{"$f":"'Travel Time Savings'!D41","v":-141526.02404476108},{"$f":"'Vehicle Operating Cost Savings'!D47","v":71644.40424673965},{"$f":"'Emissions Reduction'!G54","v":52787.302917201239},{"$f":"'Emissions Reduction'!H54","v":16276.357294216401},{"$f":"'Other Highway Use Externalities'!B41","v":23298.209150237446},{"$f":"'Amenity Benefits'!B32","v":1376796.8028071602},{"$f":"'Health Benefits'!B36","v":433700.75039809168},{"$f":"'Residual Value'!B39","v":0},{"$f":"'Other Benefit 1'!B29","v":0},{"$f":"'Other Benefit 2'!B29","v":0},{"$f":"'Other Benefit 3'!B29","v":0},{"$f":"'Other Benefit 4'!B33","v":0},4845117.543668543,{"$f":"IFERROR(((P27-G27)/(1.031)^(A27-Instruction!$B$19))+((G27)/(1.02)^(A27-Instruction!$B$19)),0)","v":2127208.9934803671}]
[{"$f":"IF(A27<'Project Information'!B$11,A27+1,\"\")","v":2050},{"$f":"'Operations and Maintenance'!D30","v":-120000},{"$f":"Safety!D44","v":2949982.5357176503},{"$f":"'Travel Time Savings'!D42","v":-144661.17469275478},{"$f":"'Vehicle Operating Cost Savings'!D48","v":73231.504583340982},{"$f":"'Emissions Reduction'!G55","v":53956.671929464042},{"$f":"'Emissions Reduction'!H55","v":16616.785512830658},{"$f":"'Other Highway Use Externalities'!B42","v":23814.321971236062},{"$f":"'Amenity Benefits'!B33","v":1404332.7388633036},{"$f":"'Health Benefits'!B37","v":442374.76540605357},{"$f":"'Residual Value'!B40","v":0},{"$f":"'Other Benefit 1'!B30","v":0},{"$f":"'Other Benefit 2'!B30","v":0},{"$f":"'Other Benefit 3'!B30","v":0},{"$f":"'Other Benefit 4'!B34","v":0},4939648.1492911251,{"$f":"IFERROR(((P28-G28)/(1.031)^(A28-Instruction!$B$19))+((G28)/(1.02)^(A28-Instruction!$B$19)),0)","v":2103608.3742405609}]
[{"$f":"IF(A28<'Project Information'!B$11,A28+1,\"\")","v":2051},{"$f":"'Operations and Maintenance'!D31","v":-120000},{"$f":"Safety!D45","v":3008982.186432003},{"$f":"'Travel Time Savings'!D43","v":-147865.77666358437},{"$f":"'Vehicle Operating Cost Savings'!D49","v":74853.763108567407},{"$f":"'Emissions Reduction'!G56","v":55151.945350765971},{"$f":"'Emissions Reduction'!H56","v":16964.309055164438},{"$f":"'Other Highway Use Externalities'!B43","v":24341.867964727957},{"$f":"'Amenity Benefits'!B34","v":1432419.3936405694},{"$f":"'Health Benefits'!B38","v":451222.26071417454},{"$f":"'Residual Value'!B41","v":0},{"$f":"'Other Benefit 1'!B31","v":0},{"$f":"'Other Benefit 2'!B31","v":0},{"$f":"'Other Benefit 3'!B31","v":0},{"$f":"'Other Benefit 4'!B35","v":0},5036069.9496023888,{"$f":"IFERROR(((P29-G29)/(1.031)^(A29-Instruction!$B$19))+((G29)/(1.02)^(A29-Instruction!$B$19)),0)","v":2080290.2874950899}]
[{"$f":"IF(A29<'Project Information'!B$11,A29+1,\"\")","v":2052},{"$f":"'Operations and Maintenance'!D32","v":-120000},{"$f":"Safety!D46","v":3069161.830160643},{"$f":"'Travel Time Savings'!D44","v":-151141.3684754218},{"$f":"'Vehicle Operating Cost Savings'!D50","v":76511.958663049809},{"$f":"'Emissions Reduction'!G57","v":56373.697027686394},{"$f":"'Emissions Reduction'!H57","v":17324.334005127283},{"$f":"'Other Highway Use Externalities'!B44","v":24881.100403695204},{"$f":"'Amenity Benefits'!B35","v":1461067.7815133808},{"$f":"'Health Benefits'!B39","v":460246.70592845802},{"$f":"'Residual Value'!B42","v":22107840},{"$f":"'Other Benefit 1'!B32","v":0},{"$f":"'Other Benefit 2'!B32","v":0},{"$f":"'Other Benefit 3'!B32","v":0},{"$f":"'Other Benefit 4'!B36","v":0},27242266.039226618,{"$f":"IFERROR(((P30-G30)/(1.031)^(A30-Instruction!$B$19))+((G30)/(1.02)^(A30-Instruction!$B$19)),0)","v":10904056.654128611}]
[{"$f":"IF(A30<'Project Information'!B$11,A30+1,\"\")","v":""},{"$f":"'Operations and Maintenance'!D33","v":0},{"$f":"Safety!D47","v":0},{"$f":"'Travel Time Savings'!D45","v":0},{"$f":"'Vehicle Operating Cost Savings'!D51","v":0},{"$f":"'Emissions Reduction'!G58","v":0},{"$f":"'Emissions Reduction'!H58","v":0},{"$f":"'Other Highway Use Externalities'!B45","v":0},{"$f":"'Amenity Benefits'!B36","v":0},{"$f":"'Health Benefits'!B40","v":0},{"$f":"'Residual Value'!B43","v":0},{"$f":"'Other Benefit 1'!B33","v":0},{"$f":"'Other Benefit 2'!B33","v":0},{"$f":"'Other Benefit 3'!B33","v":0},{"$f":"'Other Benefit 4'!B37","v":0},0,{"$f":"IFERROR(((P31-G31)/(1.031)^(A31-Instruction!$B$19))+((G31)/(1.02)^(A31-Instruction!$B$19)),0)","v":0}]
[{"$f":"IF(A31<'Project Information'!B$11,A31+1,\"\")","v":""},{"$f":"'Operations and Maintenance'!D34","v":0},{"$f":"Safety!D48","v":0},{"$f":"'Travel Time Savings'!D46","v":0},{"$f":"'Vehicle Operating Cost Savings'!D52","v":0},{"$f":"'Emissions Reduction'!G59","v":0},{"$f":"'Emissions Reduction'!H59","v":0},{"$f":"'Other Highway Use Externalities'!B46","v":0},{"$f":"'Amenity Benefits'!B37","v":0},{"$f":"'Health Benefits'!B41","v":0},{"$f":"'Residual Value'!B44","v":0},{"$f":"'Other Benefit 1'!B34","v":0},{"$f":"'Other Benefit 2'!B34","v":0},{"$f":"'Other Benefit 3'!B34","v":0},{"$f":"'Other Benefit 4'!B38","v":0},0,{"$f":"IFERROR(((P32-G32)/(1.031)^(A32-Instruction!$B$19))+((G32)/(1.02)^(A32-Instruction!$B$19)),0)","v":0}]
[{"$f":"IF(A32<'Project Information'!B$11,A32+1,\"\")","v":""},{"$f":"'Operations and Maintenance'!D35","v":0},{"$f":"Safety!D49","v":0},{"$f":"'Travel Time Savings'!D47","v":0},{"$f":"'Vehicle Operating Cost Savings'!D53","v":0},{"$f":"'Emissions Reduction'!G60","v":0},{"$f":"'Emissions Reduction'!H60","v":0},{"$f":"'Other Highway Use Externalities'!B47","v":0},{"$f":"'Amenity Benefits'!B38","v":0},{"$f":"'Health Benefits'!B42","v":0},{"$f":"'Residual Value'!B45","v":0},{"$f":"'Other Benefit 1'!B35","v":0},{"$f":"'Other Benefit 2'!B35","v":0},{"$f":"'Other Benefit 3'!B35","v":0},{"$f":"'Other Benefit 4'!B39","v":0},0,{"$f":"IFERROR(((P33-G33)/(1.031)^(A33-Instruction!$B$19))+((G33)/(1.02)^(A33-Instruction!$B$19)),0)","v":0}]
[{"$f":"IF(A33<'Project Information'!B$11,A33+1,\"\")","v":""},{"$f":"'Operations and Maintenance'!D36","v":0},{"$f":"Safety!D50","v":0},{"$f":"'Travel Time Savings'!D48","v":0},{"$f":"'Vehicle Operating Cost Savings'!D54","v":0},{"$f":"'Emissions Reduction'!G61","v":0},{"$f":"'Emissions Reduction'!H61","v":0},{"$f":"'Other Highway Use Externalities'!B48","v":0},{"$f":"'Amenity Benefits'!B39","v":0},{"$f":"'Health Benefits'!B43","v":0},{"$f":"'Residual Value'!B46","v":0},{"$f":"'Other Benefit 1'!B36","v":0},{"$f":"'Other Benefit 2'!B36","v":0},{"$f":"'Other Benefit 3'!B36","v":0},{"$f":"'Other Benefit 4'!B40","v":0},0,{"$f":"IFERROR(((P34-G34)/(1.031)^(A34-Instruction!$B$19))+((G34)/(1.02)^(A34-Instruction!$B$19)),0)","v":0}]
[{"$f":"IF(A34<'Project Information'!B$11,A34+1,\"\")","v":""},{"$f":"'Operations and Maintenance'!D37","v":0},{"$f":"Safety!D51","v":0},{"$f":"'Travel Time Savings'!D49","v":0},{"$f":"'Vehicle Operating Cost Savings'!D55","v":0},{"$f":"'Emissions Reduction'!G62","v":0},{"$f":"'Emissions Reduction'!H62","v":0},{"$f":"'Other Highway Use Externalities'!B49","v":0},{"$f":"'Amenity Benefits'!B40","v":0},{"$f":"'Health Benefits'!B44","v":0},{"$f":"'Residual Value'!B47","v":0},{"$f":"'Other Benefit 1'!B37","v":0},{"$f":"'Other Benefit 2'!B37","v":0},{"$f":"'Other Benefit 3'!B37","v":0},{"$f":"'Other Benefit 4'!B41","v":0},0,{"$f":"IFERROR(((P35-G35)/(1.031)^(A35-Instruction!$B$19))+((G35)/(1.02)^(A35-Instruction!$B$19)),0)","v":0}]
["Undiscounted Total",{"$f":"SUM(B6:B35)","v":-3000000},{"$f":"SUM(C6:C35)","v":74422203.008786932},-2941321.7773335311,1488978.7786900168,1095771.879431088,341494.237053519,484204.44514707243,29095595.102082118,9165318.6609117184,22107840,0,0,0,0,{"$f":"SUM(P6:P35)","v":138260084.33476892}]
["Discounted Total",{"$f":"NPV(0.031,B6:B35)/(1.031)^($A$6-Overview!$B$22-1)","v":-1773939.3491057702},{"$f":"NPV(0.031,C6:C35)/(1.031)^($A$6-Instruction!$B$19-1)","v":44683166.188175559},{"$f":"NPV(0.031,D6:D35)/(1.031)^($A$6-Instruction!$B$19-1)","v":-1680032.247272636},{"$f":"NPV(0.031,E6:E35)/(1.031)^($A$6-Instruction!$B$19-1)","v":850478.98634593794},{"$f":"NPV(0.031,F6:F35)/(1.031)^($A$6-Instruction!$B$19-1)","v":625556.74788572569},{"$f":"NPV(0.02,G6:G35)/(1.02)^($A$6-Instruction!$B$19-1)","v":236451.39911065839},{"$f":"NPV(0.031,H6:H35)/(1.031)^($A$6-Instruction!$B$19-1)","v":276569.22421364556},{"$f":"NPV(0.031,I6:I35)/(1.031)^($A$6-Instruction!$B$19-1)","v":16674421.273407444},{"$f":"NPV(0.031,J6:J35)/(1.031)^($A$6-Instruction!$B$19-1)","v":5252560.8746228442},{"$f":"NPV(0.031,K6:K35)/(1.031)^($A$6-Instruction!$B$19-1)","v":8846802.9547300506},{"$f":"NPV(0.031,L6:L35)/(1.031)^($A$6-Overview!$B$22-1)","v":0},{"$f":"NPV(0.031,M6:M35)/(1.031)^($A$6-Overview!$B$22-1)","v":0},{"$f":"NPV(0.031,N6:N35)/(1.031)^($A$6-Overview!$B$22-1)","v":0},{"$f":"NPV(0.031,O6:O35)/(1.031)^($A$6-Overview!$B$22-1)","v":0},{"$f":"NPV(0.031,P6:P35)/(1.031)^($A$6-Instruction!$B$19-1)","v":77498878.691309154},{"$f":"SUM(Q6:Q35)","v":77539914.750324979}]
["-"]
["Summary of Costs"]
["Year","Capital Cost","Discounted Capital Cost"]
[{"$f":"'Capital Costs'!A9","v":2025},{"$f":"'Capital Costs'!C9","v":0},{"$f":"B41/(1.031)^(A41-Overview!$B$22)","v":0}]
[{"$f":"A41+1","v":2026},{"$f":"'Capital Costs'!C10","v":0},{"$f":"B42/(1.031)^(A42-Overview!$B$22)","v":0}]
[2027,{"$f":"'Capital Costs'!C11","v":0},{"$f":"B43/(1.031)^(A43-Overview!$B$22)","v":0}]
[2028,{"$f":"'Capital Costs'!C12","v":0},{"$f":"B44/(1.031)^(A44-Overview!$B$22)","v":0}]
[2029,{"$f":"'Capital Costs'!C13","v":0},{"$f":"B45/(1.031)^(A45-Overview!$B$22)","v":0}]
[2030,{"$f":"'Capital Costs'!C14","v":0},{"$f":"B46/(1.031)^(A46-Overview!$B$22)","v":0}]
[2031,{"$f":"'Capital Costs'!C15","v":0},{"$f":"B47/(1.031)^(A47-Overview!$B$22)","v":0}]
[2032,{"$f":"'Capital Costs'!C16","v":0},{"$f":"B48/(1.031)^(A48-Overview!$B$22)","v":0}]
[2033,{"$f":"'Capital Costs'!C17","v":0},{"$f":"B49/(1.031)^(A49-Overview!$B$22)","v":0}]
[2034,{"$f":"'Capital Costs'!C18","v":0},{"$f":"B50/(1.031)^(A50-Overview!$B$22)","v":0}]
[2035,{"$f":"'Capital Costs'!C19","v":0},{"$f":"B51/(1.031)^(A51-Overview!$B$22)","v":0}]
[2036,{"$f":"'Capital Costs'!C20","v":0},{"$f":"B52/(1.031)^(A52-Overview!$B$22)","v":0}]
[2037,{"$f":"'Capital Costs'!C21","v":0},{"$f":"B53/(1.031)^(A53-Overview!$B$22)","v":0}]
[2038,{"$f":"'Capital Costs'!C22","v":0},{"$f":"B54/(1.031)^(A54-Overview!$B$22)","v":0}]
[2039,{"$f":"'Capital Costs'!C23","v":0},{"$f":"B55/(1.031)^(A55-Overview!$B$22)","v":0}]
["Total",{"$f":"SUM(B41:B55)","v":0},{"$f":"SUM(C41:C55)+'Capital Costs'!A5","v":44215680}]

{"sheet":"Final BCR","index":7,"n_rows":8,"n_cols":2,"rows_kept":8,"cut":false,"hidden":false,"merged":[]}
["Benefit Cost Analysis Results"]
["-"]
["BCA Results"]
["Category","Value"]
["Total Discounted Benefits",{"$f":"Summary!Q37","v":77539914.750324979}]
["Total Discounted Costs",{"$f":"Summary!C56","v":44215680}]
["Net Present Value",{"$f":"B5-B6","v":33324234.750324979}]
["Benefit Cost Ratio",{"$f":"IFERROR(B5/B6, \"Enter Costs in 'Capital Cost' sheet\")","v":1.7536745957616162}]

{"sheet":"User Volumes","index":8,"n_rows":39,"n_cols":15,"rows_kept":39,"cut":false,"hidden":true,"merged":[[7,11,7,12],[7,1,7,2],[7,3,7,4],[7,5,7,6],[7,7,7,8],[7,9,7,10]]}
["User Volumes"]
["This is an optional sheet to aid in displaying user volumes, note that it does not automatically link to any other sheet and is provided for convenience and organizational purposes."]
["Users can use whichever units are of interest to their application (for example: number of users, average annual daily traffic, person miles traveled, vehicle miles traveled)."]
["Users are free to use only the necessary columns for their application and/or to add additional columns as necessary. "]
["If you do not wish to use this sheet, simply leave the values blank and move on to the next sheet."]
["-"]
["Table 1. Volumes by Mode"]
[null,"Vehicles",null,"Trucks",null,"Pedestrians",null,"Cyclists",null,"Trains",null,"[Other Modes]",null,null,"Workspace - Applicants may create new sheets for more space"]
["Year","No Build","Build","No Build","Build","No Build","Build","No Build","Build","No Build","Build","No Build","Build"]
[{"$f":"'Project Information'!$B$9","v":2028},0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"IF(A10<'Project Information'!B$11,A10+1,\"\")","v":2029},0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"IF(A11<'Project Information'!B$11,A11+1,\"\")","v":2030},0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"IF(A12<'Project Information'!B$11,A12+1,\"\")","v":2031},0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"IF(A13<'Project Information'!B$11,A13+1,\"\")","v":2032},0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"IF(A14<'Project Information'!B$11,A14+1,\"\")","v":2033},0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"IF(A15<'Project Information'!B$11,A15+1,\"\")","v":2034},0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"IF(A16<'Project Information'!B$11,A16+1,\"\")","v":2035},0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"IF(A17<'Project Information'!B$11,A17+1,\"\")","v":2036},0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"IF(A18<'Project Information'!B$11,A18+1,\"\")","v":2037},0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"IF(A19<'Project Information'!B$11,A19+1,\"\")","v":2038},0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"IF(A20<'Project Information'!B$11,A20+1,\"\")","v":2039},0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"IF(A21<'Project Information'!B$11,A21+1,\"\")","v":2040},0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"IF(A22<'Project Information'!B$11,A22+1,\"\")","v":2041},0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"IF(A23<'Project Information'!B$11,A23+1,\"\")","v":2042},0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"IF(A24<'Project Information'!B$11,A24+1,\"\")","v":2043},0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"IF(A25<'Project Information'!B$11,A25+1,\"\")","v":2044},0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"IF(A26<'Project Information'!B$11,A26+1,\"\")","v":2045},0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"IF(A27<'Project Information'!B$11,A27+1,\"\")","v":2046},0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"IF(A28<'Project Information'!B$11,A28+1,\"\")","v":2047},0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"IF(A29<'Project Information'!B$11,A29+1,\"\")","v":2048},0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"IF(A30<'Project Information'!B$11,A30+1,\"\")","v":2049},0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"IF(A31<'Project Information'!B$11,A31+1,\"\")","v":2050},0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"IF(A32<'Project Information'!B$11,A32+1,\"\")","v":2051},0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"IF(A33<'Project Information'!B$11,A33+1,\"\")","v":2052},0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"IF(A34<'Project Information'!B$11,A34+1,\"\")","v":""},0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"IF(A35<'Project Information'!B$11,A35+1,\"\")","v":""},0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"IF(A36<'Project Information'!B$11,A36+1,\"\")","v":""},0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"IF(A37<'Project Information'!B$11,A37+1,\"\")","v":""},0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"IF(A38<'Project Information'!B$11,A38+1,\"\")","v":""},0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"Capital Costs","index":9,"n_rows":23,"n_cols":7,"rows_kept":23,"cut":false,"hidden":false,"merged":[]}
["Capital Costs"]
[]
["-"]
[0,"Annual Inflation Rate Used to Convert Constant Dollars to Year-of-Expenditure Dollars"]
[{"$f":"F13","v":44215680},"Estimated Total Costs (in 2022 $)"]
["-"]
["Capital Costs"]
["Year","Capital Cost in Year-of-Expenditure Dollars","Cost in Constant Dollars (2022 $)",null,"Workspace"]
[{"$f":"'Project Information'!B7","v":2025},0,{"$f":"B9/(1+$A$4)^(A9-Overview!$B$22)","v":0}]
[{"$f":"IF(A9<$A$9+'Project Information'!$B$8-1,A9+1,\"\")","v":2026},0,{"$f":"IFERROR(B10/(1+$A$4)^(A10-Overview!$B$22),0)","v":0},null,"Project ID:",{"$f":"Project_ID","v":688}]
[{"$f":"IF(A10<$A$9+'Project Information'!$B$8-1,A10+1,\"\")","v":2027},0,{"$f":"IFERROR(B11/(1+$A$4)^(A11-Overview!$B$22),0)","v":0}]
[{"$f":"IF(A11<$A$9+'Project Information'!$B$8-1,A11+1,\"\")","v":""},0,{"$f":"IFERROR(B12/(1+$A$4)^(A12-Overview!$B$22),0)","v":0},null,"Annual Inflation Rate Used to Convert Constant Dollars to Year-of-Expenditure Dollars",0]
[{"$f":"IF(A12<$A$9+'Project Information'!$B$8-1,A12+1,\"\")","v":""},0,{"$f":"IFERROR(B13/(1+$A$4)^(A13-Overview!$B$22),0)","v":0},null,"Estimated Total Costs (in 2022 $)",{"$f":"IF(ISBLANK(Project_ID), 0, _xlfn.XLOOKUP(Project_ID, Output!$A:$A, Output!$D:$D, 0, 0)) * 'Parameter Values'!$B$137","v":44215680},"<-Total capital cost in 2022 dollar"]
[{"$f":"IF(A13<$A$9+'Project Information'!$B$8-1,A13+1,\"\")","v":""},0,{"$f":"IFERROR(B14/(1+$A$4)^(A14-Overview!$B$22),0)","v":0}]
[{"$f":"IF(A14<$A$9+'Project Information'!$B$8-1,A14+1,\"\")","v":""},0,{"$f":"IFERROR(B15/(1+$A$4)^(A15-Overview!$B$22),0)","v":0}]
[{"$f":"IF(A15<$A$9+'Project Information'!$B$8-1,A15+1,\"\")","v":""},0,{"$f":"IFERROR(B16/(1+$A$4)^(A16-Overview!$B$22),0)","v":0}]
[{"$f":"IF(A16<$A$9+'Project Information'!$B$8-1,A16+1,\"\")","v":""},0,{"$f":"IFERROR(B17/(1+$A$4)^(A17-Overview!$B$22),0)","v":0}]
[{"$f":"IF(A17<$A$9+'Project Information'!$B$8-1,A17+1,\"\")","v":""},0,{"$f":"IFERROR(B18/(1+$A$4)^(A18-Overview!$B$22),0)","v":0}]
[{"$f":"IF(A18<$A$9+'Project Information'!$B$8-1,A18+1,\"\")","v":""},0,{"$f":"IFERROR(B19/(1+$A$4)^(A19-Overview!$B$22),0)","v":0}]
[{"$f":"IF(A19<$A$9+'Project Information'!$B$8-1,A19+1,\"\")","v":""},0,{"$f":"IFERROR(B20/(1+$A$4)^(A20-Overview!$B$22),0)","v":0}]
[{"$f":"IF(A20<$A$9+'Project Information'!$B$8-1,A20+1,\"\")","v":""},0,{"$f":"IFERROR(B21/(1+$A$4)^(A21-Overview!$B$22),0)","v":0}]
[{"$f":"IF(A21<$A$9+'Project Information'!$B$8-1,A21+1,\"\")","v":""},0,{"$f":"IFERROR(B22/(1+$A$4)^(A22-Overview!$B$22),0)","v":0}]
[{"$f":"IF(A22<$A$9+'Project Information'!$B$8-1,A22+1,\"\")","v":""},0,{"$f":"IFERROR(B23/(1+$A$4)^(A23-Overview!$B$22),0)","v":0}]

{"sheet":"Operations and Maintenance","index":10,"n_rows":46,"n_cols":10,"rows_kept":46,"cut":false,"hidden":false,"merged":[]}
["Operations and Maintenance Costs"]
[]
["-"]
[]
["-"]
["Operations and Maintenance Savings"]
["Year","No Build Operations and Maintenance Costs","Build Operations and Maintenance Costs","Net Change in Operations and Maintenance Costs",null,null,"Workspace"]
[{"$f":"'Project Information'!$B$9","v":2028},{"$f":"IF($A8=\"\", 0, H15)","v":150000},{"$f":"IF($A8=\"\", 0, I15)","v":30000},{"$f":"C8-B8","v":-120000}]
[{"$f":"IF(A8<'Project Information'!$B$11,A8+1,\"\")","v":2029},150000,30000,{"$f":"C9-B9","v":-120000},null,null,"Project ID:",{"$f":"Project_ID","v":688}]
[{"$f":"IF(A9<'Project Information'!$B$11,A9+1,\"\")","v":2030},150000,30000,-120000]
[{"$f":"IF(A10<'Project Information'!$B$11,A10+1,\"\")","v":2031},150000,30000,-120000,null,null,"Annual Maintenance Cost (no build):",{"$f":"_xlfn.XLOOKUP(Project_ID, Output!$A:$A, Output!$L:$L)","v":150000}]
[{"$f":"IF(A11<'Project Information'!$B$11,A11+1,\"\")","v":2032},150000,30000,-120000,null,null,"Annual Maintenance cost (build):",{"$f":"_xlfn.XLOOKUP(Project_ID, Output!$A:$A, Output!$M:$M, 0,0)","v":30000}]
[{"$f":"IF(A12<'Project Information'!$B$11,A12+1,\"\")","v":2033},150000,30000,-120000]
[{"$f":"IF(A13<'Project Information'!$B$11,A13+1,\"\")","v":2034},150000,30000,-120000,null,null,"Year","No Build Operations and Maintenance Costs","Build Operations and Maintenance Costs","Net Change in Operations and Maintenance Costs"]
[{"$f":"IF(A14<'Project Information'!$B$11,A14+1,\"\")","v":2035},150000,30000,-120000,null,null,{"$f":"'Project Information'!$B$9","v":2028},{"$f":"$H$11","v":150000},{"$f":"IF(G15=\"\", 0, H$12)","v":30000},{"$f":"I15-H15","v":-120000}]
[{"$f":"IF(A15<'Project Information'!$B$11,A15+1,\"\")","v":2036},150000,30000,-120000,null,null,{"$f":"IF(G15<'Project Information'!$B$11,G15+1,\"\")","v":2029},{"$f":"$H$11","v":150000},30000,{"$f":"I16-H16","v":-120000}]
[{"$f":"IF(A16<'Project Information'!$B$11,A16+1,\"\")","v":2037},150000,30000,-120000,null,null,{"$f":"IF(G16<'Project Information'!$B$11,G16+1,\"\")","v":2030},150000,30000,-120000]
[{"$f":"IF(A17<'Project Information'!$B$11,A17+1,\"\")","v":2038},150000,30000,-120000,null,null,{"$f":"IF(G17<'Project Information'!$B$11,G17+1,\"\")","v":2031},150000,30000,-120000]
[{"$f":"IF(A18<'Project Information'!$B$11,A18+1,\"\")","v":2039},150000,30000,-120000,null,null,{"$f":"IF(G18<'Project Information'!$B$11,G18+1,\"\")","v":2032},150000,30000,-120000]
[{"$f":"IF(A19<'Project Information'!$B$11,A19+1,\"\")","v":2040},150000,30000,-120000,null,null,{"$f":"IF(G19<'Project Information'!$B$11,G19+1,\"\")","v":2033},150000,30000,-120000]
[{"$f":"IF(A20<'Project Information'!$B$11,A20+1,\"\")","v":2041},150000,30000,-120000,null,null,{"$f":"IF(G20<'Project Information'!$B$11,G20+1,\"\")","v":2034},150000,30000,-120000]
[{"$f":"IF(A21<'Project Information'!$B$11,A21+1,\"\")","v":2042},150000,30000,-120000,null,null,{"$f":"IF(G21<'Project Information'!$B$11,G21+1,\"\")","v":2035},150000,30000,-120000]
[{"$f":"IF(A22<'Project Information'!$B$11,A22+1,\"\")","v":2043},150000,30000,-120000,null,null,{"$f":"IF(G22<'Project Information'!$B$11,G22+1,\"\")","v":2036},150000,30000,-120000]
[{"$f":"IF(A23<'Project Information'!$B$11,A23+1,\"\")","v":2044},150000,30000,-120000,null,null,{"$f":"IF(G23<'Project Information'!$B$11,G23+1,\"\")","v":2037},150000,30000,-120000]
[{"$f":"IF(A24<'Project Information'!$B$11,A24+1,\"\")","v":2045},150000,30000,-120000,null,null,{"$f":"IF(G24<'Project Information'!$B$11,G24+1,\"\")","v":2038},150000,30000,-120000]
[{"$f":"IF(A25<'Project Information'!$B$11,A25+1,\"\")","v":2046},150000,30000,-120000,null,null,{"$f":"IF(G25<'Project Information'!$B$11,G25+1,\"\")","v":2039},150000,30000,-120000]
[{"$f":"IF(A26<'Project Information'!$B$11,A26+1,\"\")","v":2047},150000,30000,-120000,null,null,{"$f":"IF(G26<'Project Information'!$B$11,G26+1,\"\")","v":2040},150000,30000,-120000]
[{"$f":"IF(A27<'Project Information'!$B$11,A27+1,\"\")","v":2048},150000,30000,-120000,null,null,{"$f":"IF(G27<'Project Information'!$B$11,G27+1,\"\")","v":2041},150000,30000,-120000]
[{"$f":"IF(A28<'Project Information'!$B$11,A28+1,\"\")","v":2049},150000,30000,-120000,null,null,{"$f":"IF(G28<'Project Information'!$B$11,G28+1,\"\")","v":2042},150000,30000,-120000]
[{"$f":"IF(A29<'Project Information'!$B$11,A29+1,\"\")","v":2050},150000,30000,-120000,null,null,{"$f":"IF(G29<'Project Information'!$B$11,G29+1,\"\")","v":2043},150000,30000,-120000]
[{"$f":"IF(A30<'Project Information'!$B$11,A30+1,\"\")","v":2051},150000,30000,-120000,null,null,{"$f":"IF(G30<'Project Information'!$B$11,G30+1,\"\")","v":2044},150000,30000,-120000]
[{"$f":"IF(A31<'Project Information'!$B$11,A31+1,\"\")","v":2052},150000,30000,-120000,null,null,{"$f":"IF(G31<'Project Information'!$B$11,G31+1,\"\")","v":2045},150000,30000,-120000]
[{"$f":"IF(A32<'Project Information'!$B$11,A32+1,\"\")","v":""},0,0,0,null,null,{"$f":"IF(G32<'Project Information'!$B$11,G32+1,\"\")","v":2046},150000,30000,-120000]
[{"$f":"IF(A33<'Project Information'!$B$11,A33+1,\"\")","v":""},0,0,0,null,null,{"$f":"IF(G33<'Project Information'!$B$11,G33+1,\"\")","v":2047},150000,30000,-120000]
[{"$f":"IF(A34<'Project Information'!$B$11,A34+1,\"\")","v":""},0,0,0,null,null,{"$f":"IF(G34<'Project Information'!$B$11,G34+1,\"\")","v":2048},150000,30000,-120000]
[{"$f":"IF(A35<'Project Information'!$B$11,A35+1,\"\")","v":""},0,0,0,null,null,{"$f":"IF(G35<'Project Information'!$B$11,G35+1,\"\")","v":2049},150000,30000,-120000]
[{"$f":"IF(A36<'Project Information'!$B$11,A36+1,\"\")","v":""},0,0,0,null,null,{"$f":"IF(G36<'Project Information'!$B$11,G36+1,\"\")","v":2050},150000,30000,-120000]
["Total:",null,null,{"$f":"SUM(D8:D37)","v":-3000000},null,null,{"$f":"IF(G37<'Project Information'!$B$11,G37+1,\"\")","v":2051},150000,30000,-120000]
["Discounted Total:",null,null,{"$f":"NPV(0.031, D8:D37)/(1.031 ^ (Opening_Year - Base_Year - 1))","v":-1773939.3491057702},null,null,{"$f":"IF(G38<'Project Information'!$B$11,G38+1,\"\")","v":2052},150000,30000,-120000]
[null,null,null,null,null,null,{"$f":"IF(G39<'Project Information'!$B$11,G39+1,\"\")","v":""},150000,0,-150000]
[null,null,null,null,null,null,{"$f":"IF(G40<'Project Information'!$B$11,G40+1,\"\")","v":""},150000,0,-150000]
[null,null,null,null,null,null,{"$f":"IF(G41<'Project Information'!$B$11,G41+1,\"\")","v":""},150000,0,-150000]
[null,null,null,null,null,null,{"$f":"IF(G42<'Project Information'!$B$11,G42+1,\"\")","v":""},150000,0,-150000]
[null,null,null,null,null,null,{"$f":"IF(G43<'Project Information'!$B$11,G43+1,\"\")","v":""},150000,0,-150000]
[null,null,null,null,null,null,"Total:",null,null,{"$f":"SUM(J15:J44)","v":-3750000}]
[null,null,null,null,null,null,"Discounted Total:",null,null,{"$f":"NPV(0.031, J15:J44)/(1.031 ^ (Opening_Year - Base_Year - 1))","v":-2048052.5833260918}]

{"sheet":"Safety","index":11,"n_rows":118,"n_cols":12,"rows_kept":118,"cut":false,"hidden":false,"merged":[]}
["Safety"]
[]
["-"]
[]
["-"]
["Recommended Monetization Values"]
["KABCO Level",{"$f":"'Parameter Values'!B6","v":"Monetized Value (2022 $)"}]
["O - No Injury",{"$f":"'Parameter Values'!B7","v":5000}]
["C - Possible Injury",{"$f":"'Parameter Values'!B8","v":111700}]
["B - Non-incapacitating",{"$f":"'Parameter Values'!B9","v":233800}]
["A - Incapacitating",{"$f":"'Parameter Values'!B10","v":1188200}]
["K - Killed",{"$f":"'Parameter Values'!B11","v":12500000}]
["U - Injured (Severity Unknown)",{"$f":"'Parameter Values'!B12","v":217600}]
["-"]
["Crash Type"]
["PDO Crash",{"$f":"'Parameter Values'!B15","v":9100}]
["Injury Crash",{"$f":"'Parameter Values'!B16","v":313000}]
["Fatal Crash",{"$f":"'Parameter Values'!B17","v":14022900}]
["-"]
["Safety Benefits"]
["Year","No Build Safety Costs","Build Safety Costs","Safety Benefits",null,null,"Workspace"]
[{"$f":"'Project Information'!$B$9","v":2028},0,{"$f":"IF(A22=\"\",0, -K84)","v":-3173564.5206080275},{"$f":"B22-C22","v":3173564.5206080275}]
[{"$f":"IF(A22<'Project Information'!B$11,A22+1,\"\")","v":2029},0,-3239759.5448165592,{"$f":"B23-C23","v":3239759.5448165592},null,null,"Project ID:",{"$f":"Project_ID","v":688}]
[{"$f":"IF(A23<'Project Information'!B$11,A23+1,\"\")","v":2030},0,-3239161.3169590887,3239161.3169590887]
[{"$f":"IF(A24<'Project Information'!B$11,A24+1,\"\")","v":2031},0,-3306643.5387349064,3306643.5387349064,null,null,"Project Length (no build):",{"$f":"Build_Project_Length","v":1.4}]
[{"$f":"IF(A25<'Project Information'!B$11,A25+1,\"\")","v":2032},0,-3375535.1943549318,3375535.1943549318,null,null,"Base Year AADT: ",{"$f":"Base_Year_AADT","v":24647}]
[{"$f":"IF(A26<'Project Information'!B$11,A26+1,\"\")","v":2033},0,-3426705.4020816903,3426705.4020816903,null,null,"Growth Rate:",{"$f":"Growth_Rate","v":2.2152467499561235E-2}]
[{"$f":"IF(A27<'Project Information'!B$11,A27+1,\"\")","v":2034},0,-3498080.6344481036,3498080.6344481036,null,null,"Opening Year AADT (no build):",{"$f":"No_Build_Start_AADT","v":28109.825739862183}]
[{"$f":"IF(A28<'Project Information'!B$11,A28+1,\"\")","v":2035},0,-3570946.3093761108,3570946.3093761108,null,null,"Opening Year Annual VMT (no build):",{"$f":"No_Build_Start_Annual_VMT","v":14364120.953069575}]
[{"$f":"IF(A29<'Project Information'!B$11,A29+1,\"\")","v":2036},0,-3645333.6299470463,3645333.6299470463,null,null,"Base Year Daily Bike/Ped Trips:",{"$f":"IF(_xlfn.XLOOKUP(Project_ID,Output!A:A,Output!AD:AD,0,0) = 0,Base_Year_Daily_Walking_Trips+Base_Year_Daily_Cycling_Trips)","v":686}]
[{"$f":"IF(A30<'Project Information'!B$11,A30+1,\"\")","v":2037},0,-3721274.4541895045,3721274.4541895045,null,null,"Bike/Ped Growth Rate:",{"$f":"BikePed_GR","v":0.02}]
[{"$f":"IF(A31<'Project Information'!B$11,A31+1,\"\")","v":2038},0,-2326041.0974984374,2326041.0974984374,null,null,"No Build Daily Bike/Ped Trips (year open to traffic):",{"$f":"No_Build_Start_Daily_Bike_Ped_Trips","v":772.54741961510399}]
[{"$f":"IF(A32<'Project Information'!B$11,A32+1,\"\")","v":2039},0,-2372561.9194484055,2372561.9194484055,null,null,"Build Daily Bike/Ped Trips (year open to traffic):",{"$f":"Build_Start_Daily_Bike_Ped_Trips","v":963.76979840613126}]
[{"$f":"IF(A33<'Project Information'!B$11,A33+1,\"\")","v":2040},0,-2420013.1578373741,2420013.1578373741]
[{"$f":"IF(A34<'Project Information'!B$11,A34+1,\"\")","v":2041},0,-2468413.4209941216,2468413.4209941216,null,null,"Safety Improvement Work Codes","CRF","% After Reduction","Service Year","Preventable Crash types","Improvement Type"]
[{"$f":"IF(A35<'Project Information'!B$11,A35+1,\"\")","v":2042},0,-2517781.6894140043,2517781.6894140043,null,null,{"$f":"IF(ISBLANK(Project_ID),\"\",IFERROR(INT(_xlfn.TEXTSPLIT(INDEX(Output!$A:$AO,_xlfn.XMATCH(Project_ID,Output!$A:$A),_xlfn.XMATCH(G35,Output!$A$3:$AO$3)),,\", \")), \"\"))","v":133},{"$f":"_xlfn.XLOOKUP($G36,'Parameter Values'!$B$249:$B$319,'Parameter Values'!$C$249:$C$319,\"\", 0)","v":0.05},{"$f":"IF(H36 = \"\", \"\",1-H36)","v":0.95},{"$f":"_xlfn.XLOOKUP($G36,'Parameter Values'!$B$249:$B$319,'Parameter Values'!$D$249:$D$319,\"\",0)","v":5},{"$f":"_xlfn.XLOOKUP($G36,'Parameter Values'!$B$249:$B$319,'Parameter Values'!$E$249:$E$319,\"\",0)","v":"Non-Intersection related (Roadway Related)"},{"$f":"_xlfn.XLOOKUP($G36,'Parameter Values'!$B$249:$B$319,'Parameter Values'!$A$249:$A$319,\"\",0)","v":"Improve School Zone"}]
[{"$f":"IF(A36<'Project Information'!B$11,A36+1,\"\")","v":2043},0,-2568137.3232022836,2568137.3232022836,null,null,401,{"$f":"_xlfn.XLOOKUP($G37,'Parameter Values'!$B$249:$B$319,'Parameter Values'!$C$249:$C$319,\"\", 0)","v":0.2},0.8,{"$f":"_xlfn.XLOOKUP($G37,'Parameter Values'!$B$249:$B$319,'Parameter Values'!$D$249:$D$319,\"\",0)","v":2},{"$f":"_xlfn.XLOOKUP($G37,'Parameter Values'!$B$249:$B$319,'Parameter Values'!$E$249:$E$319,\"\",0)","v":"Non-Intersection related (Roadway Related)"},{"$f":"_xlfn.XLOOKUP($G37,'Parameter Values'!$B$249:$B$319,'Parameter Values'!$A$249:$A$319,\"\",0)","v":"Install Pavement Markings"}]
[{"$f":"IF(A37<'Project Information'!B$11,A37+1,\"\")","v":2044},0,-2619500.0696663298,2619500.0696663298,null,null,407,{"$f":"_xlfn.XLOOKUP($G38,'Parameter Values'!$B$249:$B$319,'Parameter Values'!$C$249:$C$319,\"\", 0)","v":0.65},0.35,{"$f":"_xlfn.XLOOKUP($G38,'Parameter Values'!$B$249:$B$319,'Parameter Values'!$D$249:$D$319,\"\",0)","v":25},{"$f":"_xlfn.XLOOKUP($G38,'Parameter Values'!$B$249:$B$319,'Parameter Values'!$E$249:$E$319,\"\",0)","v":"Pedestrian, Cyclist"},{"$f":"_xlfn.XLOOKUP($G38,'Parameter Values'!$B$249:$B$319,'Parameter Values'!$A$249:$A$319,\"\",0)","v":"Install Sidewalks"}]
[{"$f":"IF(A38<'Project Information'!B$11,A38+1,\"\")","v":2045},0,-2671890.0710596568,2671890.0710596568,null,null,506,{"$f":"_xlfn.XLOOKUP($G39,'Parameter Values'!$B$249:$B$319,'Parameter Values'!$C$249:$C$319,\"\", 0)","v":0.55000000000000004},0.44999999999999996,{"$f":"_xlfn.XLOOKUP($G39,'Parameter Values'!$B$249:$B$319,'Parameter Values'!$D$249:$D$319,\"\",0)","v":10},{"$f":"_xlfn.XLOOKUP($G39,'Parameter Values'!$B$249:$B$319,'Parameter Values'!$E$249:$E$319,\"\",0)","v":"Non-Intersection related (Roadway Related)"},{"$f":"_xlfn.XLOOKUP($G39,'Parameter Values'!$B$249:$B$319,'Parameter Values'!$A$249:$A$319,\"\",0)","v":"Improve Horizontal Alignment"}]
[{"$f":"IF(A39<'Project Information'!B$11,A39+1,\"\")","v":2046},0,-2725327.8724808493,2725327.8724808493,null,null,518,{"$f":"_xlfn.XLOOKUP($G40,'Parameter Values'!$B$249:$B$319,'Parameter Values'!$C$249:$C$319,\"\", 0)","v":0.5},0.5,{"$f":"_xlfn.XLOOKUP($G40,'Parameter Values'!$B$249:$B$319,'Parameter Values'!$D$249:$D$319,\"\",0)","v":10},{"$f":"_xlfn.XLOOKUP($G40,'Parameter Values'!$B$249:$B$319,'Parameter Values'!$E$249:$E$319,\"\",0)","v":"Non-Intersection related (Roadway Related)"},{"$f":"_xlfn.XLOOKUP($G40,'Parameter Values'!$B$249:$B$319,'Parameter Values'!$A$249:$A$319,\"\",0)","v":"Install Continuous Turn Lane"}]
[{"$f":"IF(A40<'Project Information'!B$11,A40+1,\"\")","v":2047},0,-2779834.4299304662,2779834.4299304662,null,null,null,{"$f":"_xlfn.XLOOKUP($G41,'Parameter Values'!$B$249:$B$319,'Parameter Values'!$C$249:$C$319,\"\", 0)","v":""},"",{"$f":"_xlfn.XLOOKUP($G41,'Parameter Values'!$B$249:$B$319,'Parameter Values'!$D$249:$D$319,\"\",0)","v":""},{"$f":"_xlfn.XLOOKUP($G41,'Parameter Values'!$B$249:$B$319,'Parameter Values'!$E$249:$E$319,\"\",0)","v":""},{"$f":"_xlfn.XLOOKUP($G41,'Parameter Values'!$B$249:$B$319,'Parameter Values'!$A$249:$A$319,\"\",0)","v":""}]
[{"$f":"IF(A41<'Project Information'!B$11,A41+1,\"\")","v":2048},0,-2835431.1185290758,2835431.1185290758,null,null,null,{"$f":"_xlfn.XLOOKUP($G42,'Parameter Values'!$B$249:$B$319,'Parameter Values'!$C$249:$C$319,\"\", 0)","v":""},"",{"$f":"_xlfn.XLOOKUP($G42,'Parameter Values'!$B$249:$B$319,'Parameter Values'!$D$249:$D$319,\"\",0)","v":""},{"$f":"_xlfn.XLOOKUP($G42,'Parameter Values'!$B$249:$B$319,'Parameter Values'!$E$249:$E$319,\"\",0)","v":""},{"$f":"_xlfn.XLOOKUP($G42,'Parameter Values'!$B$249:$B$319,'Parameter Values'!$A$249:$A$319,\"\",0)","v":""}]
[{"$f":"IF(A42<'Project Information'!B$11,A42+1,\"\")","v":2049},0,-2892139.7408996574,2892139.7408996574,null,null,null,{"$f":"_xlfn.XLOOKUP($G43,'Parameter Values'!$B$249:$B$319,'Parameter Values'!$C$249:$C$319,\"\", 0)","v":""},"",{"$f":"_xlfn.XLOOKUP($G43,'Parameter Values'!$B$249:$B$319,'Parameter Values'!$D$249:$D$319,\"\",0)","v":""},{"$f":"_xlfn.XLOOKUP($G43,'Parameter Values'!$B$249:$B$319,'Parameter Values'!$E$249:$E$319,\"\",0)","v":""},{"$f":"_xlfn.XLOOKUP($G43,'Parameter Values'!$B$249:$B$319,'Parameter Values'!$A$249:$A$319,\"\",0)","v":""}]
[{"$f":"IF(A43<'Project Information'!B$11,A43+1,\"\")","v":2050},0,-2949982.5357176503,2949982.5357176503,null,null,null,{"$f":"_xlfn.XLOOKUP($G44,'Parameter Values'!$B$249:$B$319,'Parameter Values'!$C$249:$C$319,\"\", 0)","v":""},"",{"$f":"_xlfn.XLOOKUP($G44,'Parameter Values'!$B$249:$B$319,'Parameter Values'!$D$249:$D$319,\"\",0)","v":""},{"$f":"_xlfn.XLOOKUP($G44,'Parameter Values'!$B$249:$B$319,'Parameter Values'!$E$249:$E$319,\"\",0)","v":""},{"$f":"_xlfn.XLOOKUP($G44,'Parameter Values'!$B$249:$B$319,'Parameter Values'!$A$249:$A$319,\"\",0)","v":""}]
[{"$f":"IF(A44<'Project Information'!B$11,A44+1,\"\")","v":2051},0,-3008982.186432003,3008982.186432003,null,null,null,{"$f":"_xlfn.XLOOKUP($G45,'Parameter Values'!$B$249:$B$319,'Parameter Values'!$C$249:$C$319,\"\", 0)","v":""},"",{"$f":"_xlfn.XLOOKUP($G45,'Parameter Values'!$B$249:$B$319,'Parameter Values'!$D$249:$D$319,\"\",0)","v":""},{"$f":"_xlfn.XLOOKUP($G45,'Parameter Values'!$B$249:$B$319,'Parameter Values'!$E$249:$E$319,\"\",0)","v":""},{"$f":"_xlfn.XLOOKUP($G45,'Parameter Values'!$B$249:$B$319,'Parameter Values'!$A$249:$A$319,\"\",0)","v":""}]
[{"$f":"IF(A45<'Project Information'!B$11,A45+1,\"\")","v":2052},0,-3069161.830160643,3069161.830160643,null,null,null,{"$f":"_xlfn.XLOOKUP($G46,'Parameter Values'!$B$249:$B$319,'Parameter Values'!$C$249:$C$319,\"\", 0)","v":""},"",{"$f":"_xlfn.XLOOKUP($G46,'Parameter Values'!$B$249:$B$319,'Parameter Values'!$D$249:$D$319,\"\",0)","v":""},{"$f":"_xlfn.XLOOKUP($G46,'Parameter Values'!$B$249:$B$319,'Parameter Values'!$E$249:$E$319,\"\",0)","v":""},{"$f":"_xlfn.XLOOKUP($G46,'Parameter Values'!$B$249:$B$319,'Parameter Values'!$A$249:$A$319,\"\",0)","v":""}]
[{"$f":"IF(A46<'Project Information'!B$11,A46+1,\"\")","v":""},0,0,0,null,null,null,{"$f":"_xlfn.XLOOKUP($G47,'Parameter Values'!$B$249:$B$319,'Parameter Values'!$C$249:$C$319,\"\", 0)","v":""},"",{"$f":"_xlfn.XLOOKUP($G47,'Parameter Values'!$B$249:$B$319,'Parameter Values'!$D$249:$D$319,\"\",0)","v":""},{"$f":"_xlfn.XLOOKUP($G47,'Parameter Values'!$B$249:$B$319,'Parameter Values'!$E$249:$E$319,\"\",0)","v":""},{"$f":"_xlfn.XLOOKUP($G47,'Parameter Values'!$B$249:$B$319,'Parameter Values'!$A$249:$A$319,\"\",0)","v":""}]
[{"$f":"IF(A47<'Project Information'!B$11,A47+1,\"\")","v":""},0,0,0,null,null,null,{"$f":"_xlfn.XLOOKUP($G48,'Parameter Values'!$B$249:$B$319,'Parameter Values'!$C$249:$C$319,\"\", 0)","v":""},"",{"$f":"_xlfn.XLOOKUP($G48,'Parameter Values'!$B$249:$B$319,'Parameter Values'!$D$249:$D$319,\"\",0)","v":""},{"$f":"_xlfn.XLOOKUP($G48,'Parameter Values'!$B$249:$B$319,'Parameter Values'!$E$249:$E$319,\"\",0)","v":""},{"$f":"_xlfn.XLOOKUP($G48,'Parameter Values'!$B$249:$B$319,'Parameter Values'!$A$249:$A$319,\"\",0)","v":""}]
[{"$f":"IF(A48<'Project Information'!B$11,A48+1,\"\")","v":""},0,0,0,null,null,null,{"$f":"_xlfn.XLOOKUP($G49,'Parameter Values'!$B$249:$B$319,'Parameter Values'!$C$249:$C$319,\"\", 0)","v":""},"",{"$f":"_xlfn.XLOOKUP($G49,'Parameter Values'!$B$249:$B$319,'Parameter Values'!$D$249:$D$319,\"\",0)","v":""},{"$f":"_xlfn.XLOOKUP($G49,'Parameter Values'!$B$249:$B$319,'Parameter Values'!$E$249:$E$319,\"\",0)","v":""},{"$f":"_xlfn.XLOOKUP($G49,'Parameter Values'!$B$249:$B$319,'Parameter Values'!$A$249:$A$319,\"\",0)","v":""}]
[{"$f":"IF(A49<'Project Information'!B$11,A49+1,\"\")","v":""},0,0,0,null,null,null,{"$f":"_xlfn.XLOOKUP($G50,'Parameter Values'!$B$249:$B$319,'Parameter Values'!$C$249:$C$319,\"\", 0)","v":""},"",{"$f":"_xlfn.XLOOKUP($G50,'Parameter Values'!$B$249:$B$319,'Parameter Values'!$D$249:$D$319,\"\",0)","v":""},{"$f":"_xlfn.XLOOKUP($G50,'Parameter Values'!$B$249:$B$319,'Parameter Values'!$E$249:$E$319,\"\",0)","v":""},{"$f":"_xlfn.XLOOKUP($G50,'Parameter Values'!$B$249:$B$319,'Parameter Values'!$A$249:$A$319,\"\",0)","v":""}]
[{"$f":"IF(A50<'Project Information'!B$11,A50+1,\"\")","v":""},0,0,0,null,null,null,{"$f":"_xlfn.XLOOKUP($G51,'Parameter Values'!$B$249:$B$319,'Parameter Values'!$C$249:$C$319,\"\", 0)","v":""},"",{"$f":"_xlfn.XLOOKUP($G51,'Parameter Values'!$B$249:$B$319,'Parameter Values'!$D$249:$D$319,\"\",0)","v":""},{"$f":"_xlfn.XLOOKUP($G51,'Parameter Values'!$B$249:$B$319,'Parameter Values'!$E$249:$E$319,\"\",0)","v":""},{"$f":"_xlfn.XLOOKUP($G51,'Parameter Values'!$B$249:$B$319,'Parameter Values'!$A$249:$A$319,\"\",0)","v":""}]
["Total ",{"$f":"SUM(B22:B51)","v":0},{"$f":"SUM(C22:C51)","v":-74422203.008786932},{"$f":"SUM(D22:D51)","v":74422203.008786932},null,null,null,{"$f":"_xlfn.XLOOKUP($G52,'Parameter Values'!$B$249:$B$319,'Parameter Values'!$C$249:$C$319,\"\", 0)","v":""},"",{"$f":"_xlfn.XLOOKUP($G52,'Parameter Values'!$B$249:$B$319,'Parameter Values'!$D$249:$D$319,\"\",0)","v":""},{"$f":"_xlfn.XLOOKUP($G52,'Parameter Values'!$B$249:$B$319,'Parameter Values'!$E$249:$E$319,\"\",0)","v":""},{"$f":"_xlfn.XLOOKUP($G52,'Parameter Values'!$B$249:$B$319,'Parameter Values'!$A$249:$A$319,\"\",0)","v":""}]
["Discounted Total",{"$f":"NPV(0.031,B22:B51)/(1.02^($A$22-Base_Year-1))","v":0},{"$f":"NPV(0.031,C22:C51)/(1.031^($A$22-Base_Year-1))","v":-44683166.188175559},{"$f":"NPV(0.031,D22:D51)/(1.031^($A$22-Base_Year-1))","v":44683166.188175559}]
[null,null,null,null,null,null,"Preventable Crash types","Combined CRF (Year Open to Traffic)"]
[null,null,null,null,null,null,"Non-Intersection related (Roadway Related)",{"$f":"IF(ISBLANK($G$36),0,1-PRODUCT(_xlfn._xlws.FILTER($I$36:$I$52,$K$36:$K$52=G55,1)))","v":0.82899999999999996},"<-Combined CRF is calculated as 1 minus the product of (1 - CRFi) for all CRFi that matchs the preventable crashes"]
[null,null,null,null,null,null,"Intersection Related",{"$f":"IF(ISBLANK($G$36),0,1-PRODUCT(_xlfn._xlws.FILTER($I$36:$I$52,$K$36:$K$52=G56,1)))","v":0}]
[null,null,null,null,null,null,"Pedestrian, Cyclist",{"$f":"IF(ISBLANK($G$36),0,1-PRODUCT(_xlfn._xlws.FILTER($I$36:$I$52,$K$36:$K$52=G57,1)))","v":0.65}]
[]
[null,null,null,null,null,null,"Non-intersection Related Motorist","Crash Count 2019-2023","Avg Crash Rate","Estimated No Build Annual Crashes (year open to traffic)","Reduced Number of Crashes (Year Open to Traffic)","Safety Savings  (Year Open to Traffic)"]
[null,null,null,null,null,null,{"$f":"$A$8","v":"O - No Injury"},{"$f":"_xlfn.XLOOKUP(Project_ID, Output!$A:$A, Output!$O:$O)","v":491},{"$f":"IFERROR((H60*100*10^6)/(5*365*No_Build_Project_Length*Base_Year_AADT), 0)","v":779.6981837558061},{"$f":"(I60*No_Build_Start_Annual_VMT)/(100*10^6)","v":111.99679018357067},{"$f":"J60*H$55","v":92.845339062180074},{"$f":"K60*VLOOKUP(G60,$A$8:$B$18,2, FALSE)","v":464226.6953109004}]
[null,null,null,null,null,null,{"$f":"$A$9","v":"C - Possible Injury"},{"$f":"_xlfn.XLOOKUP(Project_ID, Output!$A:$A,  Output!$P:$P)","v":17},{"$f":"IFERROR((H61*100*10^6)/(5*365*No_Build_Project_Length*Base_Year_AADT), 0)","v":26.995660130038093},{"$f":"(I61*No_Build_Start_Annual_VMT)/(100*10^6)","v":3.8776892731582508},{"$f":"J61*H$55","v":3.2146044074481899},359071.31231196283]
[null,null,null,null,null,null,{"$f":"$A$10","v":"B - Non-incapacitating"},{"$f":"_xlfn.XLOOKUP(Project_ID, Output!$A:$A,  Output!$Q:$Q)","v":10},{"$f":"IFERROR((H62*100*10^6)/(5*365*No_Build_Project_Length*Base_Year_AADT), 0)","v":15.879800076492996},{"$f":"(I62*No_Build_Start_Annual_VMT)/(100*10^6)","v":2.2809936900930889},1.8909437690871707,442102.65321258048]
[null,null,null,null,null,null,{"$f":"$A$11","v":"A - Incapacitating"},{"$f":"_xlfn.XLOOKUP(Project_ID, Output!$A:$A,  Output!$R:$R)","v":0},{"$f":"IFERROR((H63*100*10^6)/(5*365*No_Build_Project_Length*Base_Year_AADT), 0)","v":0},{"$f":"(I63*No_Build_Start_Annual_VMT)/(100*10^6)","v":0},0,0]
[null,null,null,null,null,null,{"$f":"$A$12","v":"K - Killed"},{"$f":"_xlfn.XLOOKUP(Project_ID, Output!$A:$A,  Output!$S:$S)","v":0},{"$f":"IFERROR((H64*100*10^6)/(5*365*No_Build_Project_Length*Base_Year_AADT), 0)","v":0},{"$f":"(I64*No_Build_Start_Annual_VMT)/(100*10^6)","v":0},0,0]
[null,null,null,null,null,null,"Sub Total","-","-","-","-",{"$f":"SUM(L60:L64)","v":1265400.6608354435}]
[null,null,null,null,null,null,"Intersection Related Motorist","Crash Count 2019-2023","Avg Crash Rate","Estimated No Build Annual Crashes (year open to traffic)","Reduced Number of Crashes (Year Open to Traffic)","Safety Savings (Year Open to Traffic)"]
[null,null,null,null,null,null,{"$f":"$A$8","v":"O - No Injury"},{"$f":"_xlfn.XLOOKUP(Project_ID, Output!$A:$A,  Output!$T:$T)","v":592},{"$f":"IFERROR((H67*100*10^6)/(5*365*No_Build_Project_Length*Base_Year_AADT), 0)","v":940.08416452838537},{"$f":"(I67*No_Build_Start_Annual_VMT)/(100*10^6)","v":135.03482645351085},{"$f":"J67*H$56","v":0},{"$f":"K67*VLOOKUP(G67,$A$8:$B$18,2, FALSE)","v":0}]
[null,null,null,null,null,null,{"$f":"$A$9","v":"C - Possible Injury"},{"$f":"_xlfn.XLOOKUP(Project_ID, Output!$A:$A, Output!$U:$U)","v":29},{"$f":"IFERROR((H68*100*10^6)/(5*365*No_Build_Project_Length*Base_Year_AADT), 0)","v":46.051420221829694},{"$f":"(I68*No_Build_Start_Annual_VMT)/(100*10^6)","v":6.6148817012699581},{"$f":"J68*H$56","v":0},0]
[null,null,null,null,null,null,{"$f":"$A$10","v":"B - Non-incapacitating"},{"$f":"_xlfn.XLOOKUP(Project_ID, Output!$A:$A,  Output!$V:$V)","v":15},{"$f":"IFERROR((H69*100*10^6)/(5*365*No_Build_Project_Length*Base_Year_AADT), 0)","v":23.819700114739497},{"$f":"(I69*No_Build_Start_Annual_VMT)/(100*10^6)","v":3.4214905351396339},0,0]
[null,null,null,null,null,null,{"$f":"$A$11","v":"A - Incapacitating"},{"$f":"_xlfn.XLOOKUP(Project_ID, Output!$A:$A,  Output!$W:$W)","v":1},{"$f":"IFERROR((H70*100*10^6)/(5*365*No_Build_Project_Length*Base_Year_AADT), 0)","v":1.5879800076492998},{"$f":"(I70*No_Build_Start_Annual_VMT)/(100*10^6)","v":0.22809936900930894},0,0]
[null,null,null,null,null,null,{"$f":"$A$12","v":"K - Killed"},{"$f":"_xlfn.XLOOKUP(Project_ID, Output!$A:$A,  Output!$X:$X)","v":0},{"$f":"IFERROR((H71*100*10^6)/(5*365*No_Build_Project_Length*Base_Year_AADT), 0)","v":0},{"$f":"(I71*No_Build_Start_Annual_VMT)/(100*10^6)","v":0},0,0]
[null,null,null,null,null,null,"Sub Total","-","-","-","-",{"$f":"SUM(L67:L71)","v":0}]
[null,null,null,null,null,null,"Bike/ Ped Related","Crash Count 2019-2023","Avg Crash Rate *","Estimated No Build Annual Crashes (year open to traffic)","Reduced Number of Crashes (Year Open to Traffic)","Safety Savings (Year Open to Traffic)"]
[null,null,null,null,null,null,{"$f":"$A$8","v":"O - No Injury"},{"$f":"_xlfn.XLOOKUP(Project_ID, Output!$A:$A,  Output!$Y:$Y)","v":10},{"$f":"IFERROR((H74*10^6)/(5*365*($H$30)), 0)","v":7.9875394384759772},{"$f":"(I74*No_Build_Start_Daily_Bike_Ped_Trips*365)/10^6","v":2.2523248385279997},{"$f":"J74 - ((I74*Build_Start_Daily_Bike_Ped_Trips*365)/10^6)*(1 - H$57)","v":1.2688862687258251},{"$f":"K74*VLOOKUP(G74,$A$8:$B$18,2, FALSE)","v":6344.4313436291259}]
[null,null,null,null,null,null,{"$f":"$A$9","v":"C - Possible Injury"},{"$f":"_xlfn.XLOOKUP(Project_ID, Output!$A:$A, Output!$Z:$Z)","v":1},{"$f":"IFERROR((H75*10^6)/(5*365*($H$30)), 0)","v":0.79875394384759779},{"$f":"(I75*No_Build_Start_Daily_Bike_Ped_Trips*365)/10^6","v":0.22523248385280001},{"$f":"J75 - ((I75*Build_Start_Daily_Bike_Ped_Trips*365)/10^6)*(1 - H$57)","v":0.12688862687258251},14173.459621667467]
[null,null,null,null,null,null,{"$f":"$A$10","v":"B - Non-incapacitating"},{"$f":"_xlfn.XLOOKUP(Project_ID, Output!$A:$A, Output!$AA:$AA)","v":0},{"$f":"IFERROR((H76*10^6)/(5*365*($H$30)), 0)","v":0},{"$f":"(I76*No_Build_Start_Daily_Bike_Ped_Trips*365)/10^6","v":0},{"$f":"J76 - ((I76*Build_Start_Daily_Bike_Ped_Trips*365)/10^6)*(1 - H$57)","v":0},0]
[null,null,null,null,null,null,{"$f":"$A$11","v":"A - Incapacitating"},{"$f":"_xlfn.XLOOKUP(Project_ID, Output!$A:$A, Output!$AB:$AB)","v":2},{"$f":"IFERROR((H77*10^6)/(5*365*($H$30)), 0)","v":1.5975078876951956},{"$f":"(I77*No_Build_Start_Daily_Bike_Ped_Trips*365)/10^6","v":0.45046496770560002},{"$f":"J77 - ((I77*Build_Start_Daily_Bike_Ped_Trips*365)/10^6)*(1 - H$57)","v":0.25377725374516502},301538.13290000509]
[null,null,null,null,null,null,{"$f":"$A$12","v":"K - Killed"},{"$f":"_xlfn.XLOOKUP(Project_ID, Output!$A:$A,  Output!$AC:$AC)","v":1},{"$f":"IFERROR((H78*10^6)/(5*365*($H$30)), 0)","v":0.79875394384759779},{"$f":"(I78*No_Build_Start_Daily_Bike_Ped_Trips*365)/10^6","v":0.22523248385280001},{"$f":"J78 - ((I78*Build_Start_Daily_Bike_Ped_Trips*365)/10^6)*(1 - H$57)","v":0.12688862687258251},1586107.8359072814]
[null,null,null,null,null,null,"Sub Total","-","-","-","-",{"$f":"SUM(L74:L78)","v":1908163.859772583}]
[null,null,null,null,null,null,"Total ","-","-","-","-",{"$f":"L65+L72+L79","v":3173564.5206080265}]
[null,null,null,null,null,null,"* For crashes related to bike/ped, the crash rate is calculated as crashes per 1 million bike/ped trips instead of crashes per 100 million VMT"]
[]
[null,null,null,null,null,null,"Year","Non-Intersection Related Motorist Crash Savings","Intersection Related Motorist Crash Savings","Bike/Ped Crash Savings","Safety Benefits"]
[null,null,null,null,null,null,{"$f":"'Project Information'!$B$9","v":2028},{"$f":"IFERROR(SUMPRODUCT(J$60:J$64,$B$8:$B$12)*(1-PRODUCT(_xlfn._xlws.FILTER(I$36:I$52,(K$36:K$52=G$55)*(J$36:J$52>(G84-Opening_Year))))) * (1 + Growth_Rate) ^(G84-Opening_Year), 0)","v":1265400.6608354438},{"$f":"IFERROR(SUMPRODUCT(J$67:J$71,$B$8:$B$12)*(1-PRODUCT(_xlfn._xlws.FILTER(I$36:I$52,(K$36:K$52=G$56)*(J$36:J$52>(G84-Opening_Year))))) * (1 + Growth_Rate) ^(G84-Opening_Year), 0)","v":0},{"$f":"IFERROR((SUMPRODUCT(J$74:J$78,$B$8:$B$12)- SUMPRODUCT(I$74:I$78, $B$8:$B$12) * (Build_Start_Daily_Bike_Ped_Trips * 365/10^6) *(PRODUCT(_xlfn._xlws.FILTER(I$36:I$52,(K$36:K$52=G$57)*(J$36:J$52>(G84-Opening_Year))))))* (1 + BikePed_GR) ^(G84-Opening_Year), 0)","v":1908163.8597725835},{"$f":"SUM(H84:J84)","v":3173564.5206080275}]
[null,null,null,null,null,null,{"$f":"IF(G84<'Project Information'!$B$11,G84+1,\"\")","v":2029},{"$f":"IFERROR(SUMPRODUCT(J$60:J$64,$B$8:$B$12)*(1-PRODUCT(_xlfn._xlws.FILTER(I$36:I$52,(K$36:K$52=G$55)*(J$36:J$52>(G85-Opening_Year))))) * (1 + Growth_Rate) ^(G85-Opening_Year), 0)","v":1293432.4078485242},{"$f":"IFERROR(SUMPRODUCT(J$67:J$71,$B$8:$B$12)*(1-PRODUCT(_xlfn._xlws.FILTER(I$36:I$52,(K$36:K$52=G$56)*(J$36:J$52>(G85-Opening_Year))))) * (1 + Growth_Rate) ^(G85-Opening_Year), 0)","v":0},{"$f":"IFERROR((SUMPRODUCT(J$74:J$78,$B$8:$B$12)- SUMPRODUCT(I$74:I$78, $B$8:$B$12) * (Build_Start_Daily_Bike_Ped_Trips * 365/10^6) *(PRODUCT(_xlfn._xlws.FILTER(I$36:I$52,(K$36:K$52=G$57)*(J$36:J$52>(G85-Opening_Year))))))* (1 + BikePed_GR) ^(G85-Opening_Year), 0)","v":1946327.1369680353},{"$f":"SUM(H85:J85)","v":3239759.5448165592}]
[null,null,null,null,null,null,{"$f":"IF(G85<'Project Information'!$B$11,G85+1,\"\")","v":2030},{"$f":"IFERROR(SUMPRODUCT(J$60:J$64,$B$8:$B$12)*(1-PRODUCT(_xlfn._xlws.FILTER(I$36:I$52,(K$36:K$52=G$55)*(J$36:J$52>(G86-Opening_Year))))) * (1 + Growth_Rate) ^(G86-Opening_Year), 0)","v":1253907.6372516926},{"$f":"IFERROR(SUMPRODUCT(J$67:J$71,$B$8:$B$12)*(1-PRODUCT(_xlfn._xlws.FILTER(I$36:I$52,(K$36:K$52=G$56)*(J$36:J$52>(G86-Opening_Year))))) * (1 + Growth_Rate) ^(G86-Opening_Year), 0)","v":0},{"$f":"IFERROR((SUMPRODUCT(J$74:J$78,$B$8:$B$12)- SUMPRODUCT(I$74:I$78, $B$8:$B$12) * (Build_Start_Daily_Bike_Ped_Trips * 365/10^6) *(PRODUCT(_xlfn._xlws.FILTER(I$36:I$52,(K$36:K$52=G$57)*(J$36:J$52>(G86-Opening_Year))))))* (1 + BikePed_GR) ^(G86-Opening_Year), 0)","v":1985253.6797073958},3239161.3169590887]
[null,null,null,null,null,null,{"$f":"IF(G86<'Project Information'!$B$11,G86+1,\"\")","v":2031},{"$f":"IFERROR(SUMPRODUCT(J$60:J$64,$B$8:$B$12)*(1-PRODUCT(_xlfn._xlws.FILTER(I$36:I$52,(K$36:K$52=G$55)*(J$36:J$52>(G87-Opening_Year))))) * (1 + Growth_Rate) ^(G87-Opening_Year), 0)","v":1281684.7854333625},{"$f":"IFERROR(SUMPRODUCT(J$67:J$71,$B$8:$B$12)*(1-PRODUCT(_xlfn._xlws.FILTER(I$36:I$52,(K$36:K$52=G$56)*(J$36:J$52>(G87-Opening_Year))))) * (1 + Growth_Rate) ^(G87-Opening_Year), 0)","v":0},{"$f":"IFERROR((SUMPRODUCT(J$74:J$78,$B$8:$B$12)- SUMPRODUCT(I$74:I$78, $B$8:$B$12) * (Build_Start_Daily_Bike_Ped_Trips * 365/10^6) *(PRODUCT(_xlfn._xlws.FILTER(I$36:I$52,(K$36:K$52=G$57)*(J$36:J$52>(G87-Opening_Year))))))* (1 + BikePed_GR) ^(G87-Opening_Year), 0)","v":2024958.7533015436},3306643.5387349064]
[null,null,null,null,null,null,{"$f":"IF(G87<'Project Information'!$B$11,G87+1,\"\")","v":2032},{"$f":"IFERROR(SUMPRODUCT(J$60:J$64,$B$8:$B$12)*(1-PRODUCT(_xlfn._xlws.FILTER(I$36:I$52,(K$36:K$52=G$55)*(J$36:J$52>(G88-Opening_Year))))) * (1 + Growth_Rate) ^(G88-Opening_Year), 0)","v":1310077.2659873571},{"$f":"IFERROR(SUMPRODUCT(J$67:J$71,$B$8:$B$12)*(1-PRODUCT(_xlfn._xlws.FILTER(I$36:I$52,(K$36:K$52=G$56)*(J$36:J$52>(G88-Opening_Year))))) * (1 + Growth_Rate) ^(G88-Opening_Year), 0)","v":0},{"$f":"IFERROR((SUMPRODUCT(J$74:J$78,$B$8:$B$12)- SUMPRODUCT(I$74:I$78, $B$8:$B$12) * (Build_Start_Daily_Bike_Ped_Trips * 365/10^6) *(PRODUCT(_xlfn._xlws.FILTER(I$36:I$52,(K$36:K$52=G$57)*(J$36:J$52>(G88-Opening_Year))))))* (1 + BikePed_GR) ^(G88-Opening_Year), 0)","v":2065457.9283675747},3375535.1943549318]
[null,null,null,null,null,null,{"$f":"IF(G88<'Project Information'!$B$11,G88+1,\"\")","v":2033},{"$f":"IFERROR(SUMPRODUCT(J$60:J$64,$B$8:$B$12)*(1-PRODUCT(_xlfn._xlws.FILTER(I$36:I$52,(K$36:K$52=G$55)*(J$36:J$52>(G89-Opening_Year))))) * (1 + Growth_Rate) ^(G89-Opening_Year), 0)","v":1319938.3151467643},{"$f":"IFERROR(SUMPRODUCT(J$67:J$71,$B$8:$B$12)*(1-PRODUCT(_xlfn._xlws.FILTER(I$36:I$52,(K$36:K$52=G$56)*(J$36:J$52>(G89-Opening_Year))))) * (1 + Growth_Rate) ^(G89-Opening_Year), 0)","v":0},{"$f":"IFERROR((SUMPRODUCT(J$74:J$78,$B$8:$B$12)- SUMPRODUCT(I$74:I$78, $B$8:$B$12) * (Build_Start_Daily_Bike_Ped_Trips * 365/10^6) *(PRODUCT(_xlfn._xlws.FILTER(I$36:I$52,(K$36:K$52=G$57)*(J$36:J$52>(G89-Opening_Year))))))* (1 + BikePed_GR) ^(G89-Opening_Year), 0)","v":2106767.086934926},3426705.4020816903]
[null,null,null,null,null,null,{"$f":"IF(G89<'Project Information'!$B$11,G89+1,\"\")","v":2034},{"$f":"IFERROR(SUMPRODUCT(J$60:J$64,$B$8:$B$12)*(1-PRODUCT(_xlfn._xlws.FILTER(I$36:I$52,(K$36:K$52=G$55)*(J$36:J$52>(G90-Opening_Year))))) * (1 + Growth_Rate) ^(G90-Opening_Year), 0)","v":1349178.2057744788},{"$f":"IFERROR(SUMPRODUCT(J$67:J$71,$B$8:$B$12)*(1-PRODUCT(_xlfn._xlws.FILTER(I$36:I$52,(K$36:K$52=G$56)*(J$36:J$52>(G90-Opening_Year))))) * (1 + Growth_Rate) ^(G90-Opening_Year), 0)","v":0},{"$f":"IFERROR((SUMPRODUCT(J$74:J$78,$B$8:$B$12)- SUMPRODUCT(I$74:I$78, $B$8:$B$12) * (Build_Start_Daily_Bike_Ped_Trips * 365/10^6) *(PRODUCT(_xlfn._xlws.FILTER(I$36:I$52,(K$36:K$52=G$57)*(J$36:J$52>(G90-Opening_Year))))))* (1 + BikePed_GR) ^(G90-Opening_Year), 0)","v":2148902.428673625},3498080.6344481036]
[null,null,null,null,null,null,{"$f":"IF(G90<'Project Information'!$B$11,G90+1,\"\")","v":2035},{"$f":"IFERROR(SUMPRODUCT(J$60:J$64,$B$8:$B$12)*(1-PRODUCT(_xlfn._xlws.FILTER(I$36:I$52,(K$36:K$52=G$55)*(J$36:J$52>(G91-Opening_Year))))) * (1 + Growth_Rate) ^(G91-Opening_Year), 0)","v":1379065.8321290142},{"$f":"IFERROR(SUMPRODUCT(J$67:J$71,$B$8:$B$12)*(1-PRODUCT(_xlfn._xlws.FILTER(I$36:I$52,(K$36:K$52=G$56)*(J$36:J$52>(G91-Opening_Year))))) * (1 + Growth_Rate) ^(G91-Opening_Year), 0)","v":0},{"$f":"IFERROR((SUMPRODUCT(J$74:J$78,$B$8:$B$12)- SUMPRODUCT(I$74:I$78, $B$8:$B$12) * (Build_Start_Daily_Bike_Ped_Trips * 365/10^6) *(PRODUCT(_xlfn._xlws.FILTER(I$36:I$52,(K$36:K$52=G$57)*(J$36:J$52>(G91-Opening_Year))))))* (1 + BikePed_GR) ^(G91-Opening_Year), 0)","v":2191880.4772470966},3570946.3093761108]
[null,null,null,null,null,null,{"$f":"IF(G91<'Project Information'!$B$11,G91+1,\"\")","v":2036},{"$f":"IFERROR(SUMPRODUCT(J$60:J$64,$B$8:$B$12)*(1-PRODUCT(_xlfn._xlws.FILTER(I$36:I$52,(K$36:K$52=G$55)*(J$36:J$52>(G92-Opening_Year))))) * (1 + Growth_Rate) ^(G92-Opening_Year), 0)","v":1409615.5431550075},{"$f":"IFERROR(SUMPRODUCT(J$67:J$71,$B$8:$B$12)*(1-PRODUCT(_xlfn._xlws.FILTER(I$36:I$52,(K$36:K$52=G$56)*(J$36:J$52>(G92-Opening_Year))))) * (1 + Growth_Rate) ^(G92-Opening_Year), 0)","v":0},{"$f":"IFERROR((SUMPRODUCT(J$74:J$78,$B$8:$B$12)- SUMPRODUCT(I$74:I$78, $B$8:$B$12) * (Build_Start_Daily_Bike_Ped_Trips * 365/10^6) *(PRODUCT(_xlfn._xlws.FILTER(I$36:I$52,(K$36:K$52=G$57)*(J$36:J$52>(G92-Opening_Year))))))* (1 + BikePed_GR) ^(G92-Opening_Year), 0)","v":2235718.0867920388},3645333.6299470463]
[null,null,null,null,null,null,{"$f":"IF(G92<'Project Information'!$B$11,G92+1,\"\")","v":2037},{"$f":"IFERROR(SUMPRODUCT(J$60:J$64,$B$8:$B$12)*(1-PRODUCT(_xlfn._xlws.FILTER(I$36:I$52,(K$36:K$52=G$55)*(J$36:J$52>(G93-Opening_Year))))) * (1 + Growth_Rate) ^(G93-Opening_Year), 0)","v":1440842.0056616252},{"$f":"IFERROR(SUMPRODUCT(J$67:J$71,$B$8:$B$12)*(1-PRODUCT(_xlfn._xlws.FILTER(I$36:I$52,(K$36:K$52=G$56)*(J$36:J$52>(G93-Opening_Year))))) * (1 + Growth_Rate) ^(G93-Opening_Year), 0)","v":0},{"$f":"IFERROR((SUMPRODUCT(J$74:J$78,$B$8:$B$12)- SUMPRODUCT(I$74:I$78, $B$8:$B$12) * (Build_Start_Daily_Bike_Ped_Trips * 365/10^6) *(PRODUCT(_xlfn._xlws.FILTER(I$36:I$52,(K$36:K$52=G$57)*(J$36:J$52>(G93-Opening_Year))))))* (1 + BikePed_GR) ^(G93-Opening_Year), 0)","v":2280432.4485278795},3721274.4541895045]
[null,null,null,null,null,null,{"$f":"IF(G93<'Project Information'!$B$11,G93+1,\"\")","v":2038},{"$f":"IFERROR(SUMPRODUCT(J$60:J$64,$B$8:$B$12)*(1-PRODUCT(_xlfn._xlws.FILTER(I$36:I$52,(K$36:K$52=G$55)*(J$36:J$52>(G94-Opening_Year))))) * (1 + Growth_Rate) ^(G94-Opening_Year), 0)","v":0},{"$f":"IFERROR(SUMPRODUCT(J$67:J$71,$B$8:$B$12)*(1-PRODUCT(_xlfn._xlws.FILTER(I$36:I$52,(K$36:K$52=G$56)*(J$36:J$52>(G94-Opening_Year))))) * (1 + Growth_Rate) ^(G94-Opening_Year), 0)","v":0},{"$f":"IFERROR((SUMPRODUCT(J$74:J$78,$B$8:$B$12)- SUMPRODUCT(I$74:I$78, $B$8:$B$12) * (Build_Start_Daily_Bike_Ped_Trips * 365/10^6) *(PRODUCT(_xlfn._xlws.FILTER(I$36:I$52,(K$36:K$52=G$57)*(J$36:J$52>(G94-Opening_Year))))))* (1 + BikePed_GR) ^(G94-Opening_Year), 0)","v":2326041.0974984374},2326041.0974984374]
[null,null,null,null,null,null,{"$f":"IF(G94<'Project Information'!$B$11,G94+1,\"\")","v":2039},{"$f":"IFERROR(SUMPRODUCT(J$60:J$64,$B$8:$B$12)*(1-PRODUCT(_xlfn._xlws.FILTER(I$36:I$52,(K$36:K$52=G$55)*(J$36:J$52>(G95-Opening_Year))))) * (1 + Growth_Rate) ^(G95-Opening_Year), 0)","v":0},{"$f":"IFERROR(SUMPRODUCT(J$67:J$71,$B$8:$B$12)*(1-PRODUCT(_xlfn._xlws.FILTER(I$36:I$52,(K$36:K$52=G$56)*(J$36:J$52>(G95-Opening_Year))))) * (1 + Growth_Rate) ^(G95-Opening_Year), 0)","v":0},{"$f":"IFERROR((SUMPRODUCT(J$74:J$78,$B$8:$B$12)- SUMPRODUCT(I$74:I$78, $B$8:$B$12) * (Build_Start_Daily_Bike_Ped_Trips * 365/10^6) *(PRODUCT(_xlfn._xlws.FILTER(I$36:I$52,(K$36:K$52=G$57)*(J$36:J$52>(G95-Opening_Year))))))* (1 + BikePed_GR) ^(G95-Opening_Year), 0)","v":2372561.9194484055},2372561.9194484055]
[null,null,null,null,null,null,{"$f":"IF(G95<'Project Information'!$B$11,G95+1,\"\")","v":2040},{"$f":"IFERROR(SUMPRODUCT(J$60:J$64,$B$8:$B$12)*(1-PRODUCT(_xlfn._xlws.FILTER(I$36:I$52,(K$36:K$52=G$55)*(J$36:J$52>(G96-Opening_Year))))) * (1 + Growth_Rate) ^(G96-Opening_Year), 0)","v":0},{"$f":"IFERROR(SUMPRODUCT(J$67:J$71,$B$8:$B$12)*(1-PRODUCT(_xlfn._xlws.FILTER(I$36:I$52,(K$36:K$52=G$56)*(J$36:J$52>(G96-Opening_Year))))) * (1 + Growth_Rate) ^(G96-Opening_Year), 0)","v":0},{"$f":"IFERROR((SUMPRODUCT(J$74:J$78,$B$8:$B$12)- SUMPRODUCT(I$74:I$78, $B$8:$B$12) * (Build_Start_Daily_Bike_Ped_Trips * 365/10^6) *(PRODUCT(_xlfn._xlws.FILTER(I$36:I$52,(K$36:K$52=G$57)*(J$36:J$52>(G96-Opening_Year))))))* (1 + BikePed_GR) ^(G96-Opening_Year), 0)","v":2420013.1578373741},2420013.1578373741]
[null,null,null,null,null,null,{"$f":"IF(G96<'Project Information'!$B$11,G96+1,\"\")","v":2041},{"$f":"IFERROR(SUMPRODUCT(J$60:J$64,$B$8:$B$12)*(1-PRODUCT(_xlfn._xlws.FILTER(I$36:I$52,(K$36:K$52=G$55)*(J$36:J$52>(G97-Opening_Year))))) * (1 + Growth_Rate) ^(G97-Opening_Year), 0)","v":0},{"$f":"IFERROR(SUMPRODUCT(J$67:J$71,$B$8:$B$12)*(1-PRODUCT(_xlfn._xlws.FILTER(I$36:I$52,(K$36:K$52=G$56)*(J$36:J$52>(G97-Opening_Year))))) * (1 + Growth_Rate) ^(G97-Opening_Year), 0)","v":0},{"$f":"IFERROR((SUMPRODUCT(J$74:J$78,$B$8:$B$12)- SUMPRODUCT(I$74:I$78, $B$8:$B$12) * (Build_Start_Daily_Bike_Ped_Trips * 365/10^6) *(PRODUCT(_xlfn._xlws.FILTER(I$36:I$52,(K$36:K$52=G$57)*(J$36:J$52>(G97-Opening_Year))))))* (1 + BikePed_GR) ^(G97-Opening_Year), 0)","v":2468413.4209941216},2468413.4209941216]
[null,null,null,null,null,null,{"$f":"IF(G97<'Project Information'!$B$11,G97+1,\"\")","v":2042},{"$f":"IFERROR(SUMPRODUCT(J$60:J$64,$B$8:$B$12)*(1-PRODUCT(_xlfn._xlws.FILTER(I$36:I$52,(K$36:K$52=G$55)*(J$36:J$52>(G98-Opening_Year))))) * (1 + Growth_Rate) ^(G98-Opening_Year), 0)","v":0},{"$f":"IFERROR(SUMPRODUCT(J$67:J$71,$B$8:$B$12)*(1-PRODUCT(_xlfn._xlws.FILTER(I$36:I$52,(K$36:K$52=G$56)*(J$36:J$52>(G98-Opening_Year))))) * (1 + Growth_Rate) ^(G98-Opening_Year), 0)","v":0},{"$f":"IFERROR((SUMPRODUCT(J$74:J$78,$B$8:$B$12)- SUMPRODUCT(I$74:I$78, $B$8:$B$12) * (Build_Start_Daily_Bike_Ped_Trips * 365/10^6) *(PRODUCT(_xlfn._xlws.FILTER(I$36:I$52,(K$36:K$52=G$57)*(J$36:J$52>(G98-Opening_Year))))))* (1 + BikePed_GR) ^(G98-Opening_Year), 0)","v":2517781.6894140043},2517781.6894140043]
[null,null,null,null,null,null,{"$f":"IF(G98<'Project Information'!$B$11,G98+1,\"\")","v":2043},{"$f":"IFERROR(SUMPRODUCT(J$60:J$64,$B$8:$B$12)*(1-PRODUCT(_xlfn._xlws.FILTER(I$36:I$52,(K$36:K$52=G$55)*(J$36:J$52>(G99-Opening_Year))))) * (1 + Growth_Rate) ^(G99-Opening_Year), 0)","v":0},{"$f":"IFERROR(SUMPRODUCT(J$67:J$71,$B$8:$B$12)*(1-PRODUCT(_xlfn._xlws.FILTER(I$36:I$52,(K$36:K$52=G$56)*(J$36:J$52>(G99-Opening_Year))))) * (1 + Growth_Rate) ^(G99-Opening_Year), 0)","v":0},{"$f":"IFERROR((SUMPRODUCT(J$74:J$78,$B$8:$B$12)- SUMPRODUCT(I$74:I$78, $B$8:$B$12) * (Build_Start_Daily_Bike_Ped_Trips * 365/10^6) *(PRODUCT(_xlfn._xlws.FILTER(I$36:I$52,(K$36:K$52=G$57)*(J$36:J$52>(G99-Opening_Year))))))* (1 + BikePed_GR) ^(G99-Opening_Year), 0)","v":2568137.3232022836},2568137.3232022836]
[null,null,null,null,null,null,{"$f":"IF(G99<'Project Information'!$B$11,G99+1,\"\")","v":2044},{"$f":"IFERROR(SUMPRODUCT(J$60:J$64,$B$8:$B$12)*(1-PRODUCT(_xlfn._xlws.FILTER(I$36:I$52,(K$36:K$52=G$55)*(J$36:J$52>(G100-Opening_Year))))) * (1 + Growth_Rate) ^(G100-Opening_Year), 0)","v":0},{"$f":"IFERROR(SUMPRODUCT(J$67:J$71,$B$8:$B$12)*(1-PRODUCT(_xlfn._xlws.FILTER(I$36:I$52,(K$36:K$52=G$56)*(J$36:J$52>(G100-Opening_Year))))) * (1 + Growth_Rate) ^(G100-Opening_Year), 0)","v":0},{"$f":"IFERROR((SUMPRODUCT(J$74:J$78,$B$8:$B$12)- SUMPRODUCT(I$74:I$78, $B$8:$B$12) * (Build_Start_Daily_Bike_Ped_Trips * 365/10^6) *(PRODUCT(_xlfn._xlws.FILTER(I$36:I$52,(K$36:K$52=G$57)*(J$36:J$52>(G100-Opening_Year))))))* (1 + BikePed_GR) ^(G100-Opening_Year), 0)","v":2619500.0696663298},2619500.0696663298]
[null,null,null,null,null,null,{"$f":"IF(G100<'Project Information'!$B$11,G100+1,\"\")","v":2045},{"$f":"IFERROR(SUMPRODUCT(J$60:J$64,$B$8:$B$12)*(1-PRODUCT(_xlfn._xlws.FILTER(I$36:I$52,(K$36:K$52=G$55)*(J$36:J$52>(G101-Opening_Year))))) * (1 + Growth_Rate) ^(G101-Opening_Year), 0)","v":0},{"$f":"IFERROR(SUMPRODUCT(J$67:J$71,$B$8:$B$12)*(1-PRODUCT(_xlfn._xlws.FILTER(I$36:I$52,(K$36:K$52=G$56)*(J$36:J$52>(G101-Opening_Year))))) * (1 + Growth_Rate) ^(G101-Opening_Year), 0)","v":0},{"$f":"IFERROR((SUMPRODUCT(J$74:J$78,$B$8:$B$12)- SUMPRODUCT(I$74:I$78, $B$8:$B$12) * (Build_Start_Daily_Bike_Ped_Trips * 365/10^6) *(PRODUCT(_xlfn._xlws.FILTER(I$36:I$52,(K$36:K$52=G$57)*(J$36:J$52>(G101-Opening_Year))))))* (1 + BikePed_GR) ^(G101-Opening_Year), 0)","v":2671890.0710596568},2671890.0710596568]
[null,null,null,null,null,null,{"$f":"IF(G101<'Project Information'!$B$11,G101+1,\"\")","v":2046},{"$f":"IFERROR(SUMPRODUCT(J$60:J$64,$B$8:$B$12)*(1-PRODUCT(_xlfn._xlws.FILTER(I$36:I$52,(K$36:K$52=G$55)*(J$36:J$52>(G102-Opening_Year))))) * (1 + Growth_Rate) ^(G102-Opening_Year), 0)","v":0},{"$f":"IFERROR(SUMPRODUCT(J$67:J$71,$B$8:$B$12)*(1-PRODUCT(_xlfn._xlws.FILTER(I$36:I$52,(K$36:K$52=G$56)*(J$36:J$52>(G102-Opening_Year))))) * (1 + Growth_Rate) ^(G102-Opening_Year), 0)","v":0},{"$f":"IFERROR((SUMPRODUCT(J$74:J$78,$B$8:$B$12)- SUMPRODUCT(I$74:I$78, $B$8:$B$12) * (Build_Start_Daily_Bike_Ped_Trips * 365/10^6) *(PRODUCT(_xlfn._xlws.FILTER(I$36:I$52,(K$36:K$52=G$57)*(J$36:J$52>(G102-Opening_Year))))))* (1 + BikePed_GR) ^(G102-Opening_Year), 0)","v":2725327.8724808493},2725327.8724808493]
[null,null,null,null,null,null,{"$f":"IF(G102<'Project Information'!$B$11,G102+1,\"\")","v":2047},{"$f":"IFERROR(SUMPRODUCT(J$60:J$64,$B$8:$B$12)*(1-PRODUCT(_xlfn._xlws.FILTER(I$36:I$52,(K$36:K$52=G$55)*(J$36:J$52>(G103-Opening_Year))))) * (1 + Growth_Rate) ^(G103-Opening_Year), 0)","v":0},{"$f":"IFERROR(SUMPRODUCT(J$67:J$71,$B$8:$B$12)*(1-PRODUCT(_xlfn._xlws.FILTER(I$36:I$52,(K$36:K$52=G$56)*(J$36:J$52>(G103-Opening_Year))))) * (1 + Growth_Rate) ^(G103-Opening_Year), 0)","v":0},{"$f":"IFERROR((SUMPRODUCT(J$74:J$78,$B$8:$B$12)- SUMPRODUCT(I$74:I$78, $B$8:$B$12) * (Build_Start_Daily_Bike_Ped_Trips * 365/10^6) *(PRODUCT(_xlfn._xlws.FILTER(I$36:I$52,(K$36:K$52=G$57)*(J$36:J$52>(G103-Opening_Year))))))* (1 + BikePed_GR) ^(G103-Opening_Year), 0)","v":2779834.4299304662},2779834.4299304662]
[null,null,null,null,null,null,{"$f":"IF(G103<'Project Information'!$B$11,G103+1,\"\")","v":2048},{"$f":"IFERROR(SUMPRODUCT(J$60:J$64,$B$8:$B$12)*(1-PRODUCT(_xlfn._xlws.FILTER(I$36:I$52,(K$36:K$52=G$55)*(J$36:J$52>(G104-Opening_Year))))) * (1 + Growth_Rate) ^(G104-Opening_Year), 0)","v":0},{"$f":"IFERROR(SUMPRODUCT(J$67:J$71,$B$8:$B$12)*(1-PRODUCT(_xlfn._xlws.FILTER(I$36:I$52,(K$36:K$52=G$56)*(J$36:J$52>(G104-Opening_Year))))) * (1 + Growth_Rate) ^(G104-Opening_Year), 0)","v":0},{"$f":"IFERROR((SUMPRODUCT(J$74:J$78,$B$8:$B$12)- SUMPRODUCT(I$74:I$78, $B$8:$B$12) * (Build_Start_Daily_Bike_Ped_Trips * 365/10^6) *(PRODUCT(_xlfn._xlws.FILTER(I$36:I$52,(K$36:K$52=G$57)*(J$36:J$52>(G104-Opening_Year))))))* (1 + BikePed_GR) ^(G104-Opening_Year), 0)","v":2835431.1185290758},2835431.1185290758]
[null,null,null,null,null,null,{"$f":"IF(G104<'Project Information'!$B$11,G104+1,\"\")","v":2049},{"$f":"IFERROR(SUMPRODUCT(J$60:J$64,$B$8:$B$12)*(1-PRODUCT(_xlfn._xlws.FILTER(I$36:I$52,(K$36:K$52=G$55)*(J$36:J$52>(G105-Opening_Year))))) * (1 + Growth_Rate) ^(G105-Opening_Year), 0)","v":0},{"$f":"IFERROR(SUMPRODUCT(J$67:J$71,$B$8:$B$12)*(1-PRODUCT(_xlfn._xlws.FILTER(I$36:I$52,(K$36:K$52=G$56)*(J$36:J$52>(G105-Opening_Year))))) * (1 + Growth_Rate) ^(G105-Opening_Year), 0)","v":0},{"$f":"IFERROR((SUMPRODUCT(J$74:J$78,$B$8:$B$12)- SUMPRODUCT(I$74:I$78, $B$8:$B$12) * (Build_Start_Daily_Bike_Ped_Trips * 365/10^6) *(PRODUCT(_xlfn._xlws.FILTER(I$36:I$52,(K$36:K$52=G$57)*(J$36:J$52>(G105-Opening_Year))))))* (1 + BikePed_GR) ^(G105-Opening_Year), 0)","v":2892139.7408996574},2892139.7408996574]
[null,null,null,null,null,null,{"$f":"IF(G105<'Project Information'!$B$11,G105+1,\"\")","v":2050},{"$f":"IFERROR(SUMPRODUCT(J$60:J$64,$B$8:$B$12)*(1-PRODUCT(_xlfn._xlws.FILTER(I$36:I$52,(K$36:K$52=G$55)*(J$36:J$52>(G106-Opening_Year))))) * (1 + Growth_Rate) ^(G106-Opening_Year), 0)","v":0},{"$f":"IFERROR(SUMPRODUCT(J$67:J$71,$B$8:$B$12)*(1-PRODUCT(_xlfn._xlws.FILTER(I$36:I$52,(K$36:K$52=G$56)*(J$36:J$52>(G106-Opening_Year))))) * (1 + Growth_Rate) ^(G106-Opening_Year), 0)","v":0},{"$f":"IFERROR((SUMPRODUCT(J$74:J$78,$B$8:$B$12)- SUMPRODUCT(I$74:I$78, $B$8:$B$12) * (Build_Start_Daily_Bike_Ped_Trips * 365/10^6) *(PRODUCT(_xlfn._xlws.FILTER(I$36:I$52,(K$36:K$52=G$57)*(J$36:J$52>(G106-Opening_Year))))))* (1 + BikePed_GR) ^(G106-Opening_Year), 0)","v":2949982.5357176503},2949982.5357176503]
[null,null,null,null,null,null,{"$f":"IF(G106<'Project Information'!$B$11,G106+1,\"\")","v":2051},{"$f":"IFERROR(SUMPRODUCT(J$60:J$64,$B$8:$B$12)*(1-PRODUCT(_xlfn._xlws.FILTER(I$36:I$52,(K$36:K$52=G$55)*(J$36:J$52>(G107-Opening_Year))))) * (1 + Growth_Rate) ^(G107-Opening_Year), 0)","v":0},{"$f":"IFERROR(SUMPRODUCT(J$67:J$71,$B$8:$B$12)*(1-PRODUCT(_xlfn._xlws.FILTER(I$36:I$52,(K$36:K$52=G$56)*(J$36:J$52>(G107-Opening_Year))))) * (1 + Growth_Rate) ^(G107-Opening_Year), 0)","v":0},{"$f":"IFERROR((SUMPRODUCT(J$74:J$78,$B$8:$B$12)- SUMPRODUCT(I$74:I$78, $B$8:$B$12) * (Build_Start_Daily_Bike_Ped_Trips * 365/10^6) *(PRODUCT(_xlfn._xlws.FILTER(I$36:I$52,(K$36:K$52=G$57)*(J$36:J$52>(G107-Opening_Year))))))* (1 + BikePed_GR) ^(G107-Opening_Year), 0)","v":3008982.186432003},3008982.186432003]
[null,null,null,null,null,null,{"$f":"IF(G107<'Project Information'!$B$11,G107+1,\"\")","v":2052},{"$f":"IFERROR(SUMPRODUCT(J$60:J$64,$B$8:$B$12)*(1-PRODUCT(_xlfn._xlws.FILTER(I$36:I$52,(K$36:K$52=G$55)*(J$36:J$52>(G108-Opening_Year))))) * (1 + Growth_Rate) ^(G108-Opening_Year), 0)","v":0},{"$f":"IFERROR(SUMPRODUCT(J$67:J$71,$B$8:$B$12)*(1-PRODUCT(_xlfn._xlws.FILTER(I$36:I$52,(K$36:K$52=G$56)*(J$36:J$52>(G108-Opening_Year))))) * (1 + Growth_Rate) ^(G108-Opening_Year), 0)","v":0},{"$f":"IFERROR((SUMPRODUCT(J$74:J$78,$B$8:$B$12)- SUMPRODUCT(I$74:I$78, $B$8:$B$12) * (Build_Start_Daily_Bike_Ped_Trips * 365/10^6) *(PRODUCT(_xlfn._xlws.FILTER(I$36:I$52,(K$36:K$52=G$57)*(J$36:J$52>(G108-Opening_Year))))))* (1 + BikePed_GR) ^(G108-Opening_Year), 0)","v":3069161.830160643},3069161.830160643]
[null,null,null,null,null,null,{"$f":"IF(G108<'Project Information'!$B$11,G108+1,\"\")","v":""},{"$f":"IFERROR(SUMPRODUCT(J$60:J$64,$B$8:$B$12)*(1-PRODUCT(_xlfn._xlws.FILTER(I$36:I$52,(K$36:K$52=G$55)*(J$36:J$52>(G109-Opening_Year))))) * (1 + Growth_Rate) ^(G109-Opening_Year), 0)","v":0},{"$f":"IFERROR(SUMPRODUCT(J$67:J$71,$B$8:$B$12)*(1-PRODUCT(_xlfn._xlws.FILTER(I$36:I$52,(K$36:K$52=G$56)*(J$36:J$52>(G109-Opening_Year))))) * (1 + Growth_Rate) ^(G109-Opening_Year), 0)","v":0},{"$f":"IFERROR((SUMPRODUCT(J$74:J$78,$B$8:$B$12)- SUMPRODUCT(I$74:I$78, $B$8:$B$12) * (Build_Start_Daily_Bike_Ped_Trips * 365/10^6) *(PRODUCT(_xlfn._xlws.FILTER(I$36:I$52,(K$36:K$52=G$57)*(J$36:J$52>(G109-Opening_Year))))))* (1 + BikePed_GR) ^(G109-Opening_Year), 0)","v":0},0]
[null,null,null,null,null,null,{"$f":"IF(G109<'Project Information'!$B$11,G109+1,\"\")","v":""},{"$f":"IFERROR(SUMPRODUCT(J$60:J$64,$B$8:$B$12)*(1-PRODUCT(_xlfn._xlws.FILTER(I$36:I$52,(K$36:K$52=G$55)*(J$36:J$52>(G110-Opening_Year))))) * (1 + Growth_Rate) ^(G110-Opening_Year), 0)","v":0},{"$f":"IFERROR(SUMPRODUCT(J$67:J$71,$B$8:$B$12)*(1-PRODUCT(_xlfn._xlws.FILTER(I$36:I$52,(K$36:K$52=G$56)*(J$36:J$52>(G110-Opening_Year))))) * (1 + Growth_Rate) ^(G110-Opening_Year), 0)","v":0},{"$f":"IFERROR((SUMPRODUCT(J$74:J$78,$B$8:$B$12)- SUMPRODUCT(I$74:I$78, $B$8:$B$12) * (Build_Start_Daily_Bike_Ped_Trips * 365/10^6) *(PRODUCT(_xlfn._xlws.FILTER(I$36:I$52,(K$36:K$52=G$57)*(J$36:J$52>(G110-Opening_Year))))))* (1 + BikePed_GR) ^(G110-Opening_Year), 0)","v":0},0]
[null,null,null,null,null,null,{"$f":"IF(G110<'Project Information'!$B$11,G110+1,\"\")","v":""},{"$f":"IFERROR(SUMPRODUCT(J$60:J$64,$B$8:$B$12)*(1-PRODUCT(_xlfn._xlws.FILTER(I$36:I$52,(K$36:K$52=G$55)*(J$36:J$52>(G111-Opening_Year))))) * (1 + Growth_Rate) ^(G111-Opening_Year), 0)","v":0},{"$f":"IFERROR(SUMPRODUCT(J$67:J$71,$B$8:$B$12)*(1-PRODUCT(_xlfn._xlws.FILTER(I$36:I$52,(K$36:K$52=G$56)*(J$36:J$52>(G111-Opening_Year))))) * (1 + Growth_Rate) ^(G111-Opening_Year), 0)","v":0},{"$f":"IFERROR((SUMPRODUCT(J$74:J$78,$B$8:$B$12)- SUMPRODUCT(I$74:I$78, $B$8:$B$12) * (Build_Start_Daily_Bike_Ped_Trips * 365/10^6) *(PRODUCT(_xlfn._xlws.FILTER(I$36:I$52,(K$36:K$52=G$57)*(J$36:J$52>(G111-Opening_Year))))))* (1 + BikePed_GR) ^(G111-Opening_Year), 0)","v":0},0]
[null,null,null,null,null,null,{"$f":"IF(G111<'Project Information'!$B$11,G111+1,\"\")","v":""},{"$f":"IFERROR(SUMPRODUCT(J$60:J$64,$B$8:$B$12)*(1-PRODUCT(_xlfn._xlws.FILTER(I$36:I$52,(K$36:K$52=G$55)*(J$36:J$52>(G112-Opening_Year))))) * (1 + Growth_Rate) ^(G112-Opening_Year), 0)","v":0},{"$f":"IFERROR(SUMPRODUCT(J$67:J$71,$B$8:$B$12)*(1-PRODUCT(_xlfn._xlws.FILTER(I$36:I$52,(K$36:K$52=G$56)*(J$36:J$52>(G112-Opening_Year))))) * (1 + Growth_Rate) ^(G112-Opening_Year), 0)","v":0},{"$f":"IFERROR((SUMPRODUCT(J$74:J$78,$B$8:$B$12)- SUMPRODUCT(I$74:I$78, $B$8:$B$12) * (Build_Start_Daily_Bike_Ped_Trips * 365/10^6) *(PRODUCT(_xlfn._xlws.FILTER(I$36:I$52,(K$36:K$52=G$57)*(J$36:J$52>(G112-Opening_Year))))))* (1 + BikePed_GR) ^(G112-Opening_Year), 0)","v":0},0]
[null,null,null,null,null,null,{"$f":"IF(G112<'Project Information'!$B$11,G112+1,\"\")","v":""},{"$f":"IFERROR(SUMPRODUCT(J$60:J$64,$B$8:$B$12)*(1-PRODUCT(_xlfn._xlws.FILTER(I$36:I$52,(K$36:K$52=G$55)*(J$36:J$52>(G113-Opening_Year))))) * (1 + Growth_Rate) ^(G113-Opening_Year), 0)","v":0},{"$f":"IFERROR(SUMPRODUCT(J$67:J$71,$B$8:$B$12)*(1-PRODUCT(_xlfn._xlws.FILTER(I$36:I$52,(K$36:K$52=G$56)*(J$36:J$52>(G113-Opening_Year))))) * (1 + Growth_Rate) ^(G113-Opening_Year), 0)","v":0},{"$f":"IFERROR((SUMPRODUCT(J$74:J$78,$B$8:$B$12)- SUMPRODUCT(I$74:I$78, $B$8:$B$12) * (Build_Start_Daily_Bike_Ped_Trips * 365/10^6) *(PRODUCT(_xlfn._xlws.FILTER(I$36:I$52,(K$36:K$52=G$57)*(J$36:J$52>(G113-Opening_Year))))))* (1 + BikePed_GR) ^(G113-Opening_Year), 0)","v":0},0]
[null,null,null,null,null,null,"Total",null,null,null,{"$f":"SUM(K84:K113)","v":74422203.008786932}]
[null,null,null,null,null,null,"Discounted Total",null,null,null,{"$f":"NPV(0.031,K84:K113)/(1.031^($A$22-Base_Year-1))","v":44683166.188175559}]
[null,null,null,null,null,null,"The safety savings in each year is the sum of product of preventable crashes and the corresponding combined CRF in that year and corresponding monetization factors."]
[null,null,null,null,null,null,"In a given year, if an improvement's service life is expired, it is excluded from the calculation of combined CRF"]
[null,null,null,null,null,null,"For the bike and pedestrian crash savings, the reduced number of crashes are calculated as the no build preventable crashes minus estimated build number of crashes which incorporates induced bike and pedestrain trips"]

{"sheet":"Travel Time Savings","index":12,"n_rows":86,"n_cols":9,"rows_kept":86,"cut":false,"hidden":false,"merged":[]}
["Travel Time Savings"]
[]
["-"]
[]
["-"]
["Recommended Monetization Values"]
["Category","Hourly Value (2022 $)"]
["Personal",{"$f":"'Parameter Values'!B24","v":17.899999999999999}]
["Business",{"$f":"'Parameter Values'!B25","v":32.299999999999997}]
["All Purpose",{"$f":"'Parameter Values'!B26","v":19.600000000000001}]
["Walking, Cycling, Waiting, Standing, and Transfer Time",{"$f":"'Parameter Values'!B28","v":35.799999999999997}]
["Commercial Vehicle Operators"]
["Truck Drivers",{"$f":"'Parameter Values'!B31","v":33.5}]
["Bus Drivers",{"$f":"'Parameter Values'!B32","v":36.5}]
["Transit Rail Operators",{"$f":"'Parameter Values'!B33","v":63.3}]
["Locomotive Engineers",{"$f":"'Parameter Values'!B34","v":53.5}]
["-"]
["Travel Time Savings"]
["Year","No Build Travel Time Costs","Build Travel Time Costs","Travel Time Benefits",null,null,"Workspace"]
[{"$f":"'Project Information'!$B$9","v":2028},0,{"$f":"IF(A20=\"\",0,-H55)","v":89331.987650280033},{"$f":"B20-C20","v":-89331.987650280033}]
[{"$f":"IF(A20<'Project Information'!$B$11,A20+1,\"\")","v":2029},0,91310.911603374072,{"$f":"B21-C21","v":-91310.911603374072},null,null,"Project ID:",{"$f":"Project_ID","v":688}]
[{"$f":"IF(A21<'Project Information'!$B$11,A21+1,\"\")","v":2030},0,93333.673605023127,-93333.673605023127]
[{"$f":"IF(A22<'Project Information'!$B$11,A22+1,\"\")","v":2031},0,95401.244776173058,-95401.244776173058,null,null,"No Build Project Length:",{"$f":"No_Build_Project_Length","v":1.4}]
[{"$f":"IF(A23<'Project Information'!$B$11,A23+1,\"\")","v":2032},0,97514.617750494916,-97514.617750494916,null,null,"Growth Rate:",{"$f":"Growth_Rate","v":2.2152467499561235E-2}]
[{"$f":"IF(A24<'Project Information'!$B$11,A24+1,\"\")","v":2033},0,99674.807150944893,-99674.807150944893,null,null,"Free Flow Speed (mph):",{"$f":"_xlfn.XLOOKUP(Project_ID, Output!$A$4:$A$203,Output!$AE$4:$AE$203,0,0)","v":34}]
[{"$f":"IF(A25<'Project Information'!$B$11,A25+1,\"\")","v":2034},0,101882.85007688124,-101882.85007688124,null,null,"Peak Period Avg. Speed (No Build) (mph):",{"$f":"_xlfn.XLOOKUP(Project_ID, Output!$A$4:$A$203,Output!$AF$4:$AF$203,0,0)","v":35}]
[{"$f":"IF(A26<'Project Information'!$B$11,A26+1,\"\")","v":2035},0,104139.80660197201,-104139.80660197201,null,null,"No Build Peak Period Volume (year open to traffic):",{"$f":"_xlfn.XLOOKUP(Project_ID, Output!$A$4:$A$203,Output!$AG$4:$AG$203,0,0)* (1 + Growth_Rate)^(Opening_Year - Base_Year)","v":10097.959066042105}]
[{"$f":"IF(A27<'Project Information'!$B$11,A27+1,\"\")","v":2036},0,106446.7602831328,-106446.7602831328,null,null,"Is New Roadway:",{"$f":"IF(_xlfn.XLOOKUP(Project_ID,Output!$A$4:$A$203,Output!$AI$4:$AI$203,0,0)= 0, \"No\", _xlfn.XLOOKUP(Project_ID,Output!$A$4:$A$203,Output!$AI$4:$AI$203,0,0))","v":"No"}]
[{"$f":"IF(A28<'Project Information'!$B$11,A28+1,\"\")","v":2037},0,108804.81868073848,-108804.81868073848,null,null,"Time Saved per Trip After New Roadway Construction (min):",{"$f":"IF(H28= \"Yes\", _xlfn.XLOOKUP(Project_ID,Output!$A$4:$A$203,Output!$AJ$4:$AJ$203,0,0), 0)","v":0}]
[{"$f":"IF(A29<'Project Information'!$B$11,A29+1,\"\")","v":2038},0,111215.11389035919,-111215.11389035919]
[{"$f":"IF(A30<'Project Information'!$B$11,A30+1,\"\")","v":2039},0,113678.80308627538,-113678.80308627538,null,null,"Improvement Type","Estimated Delay Reductions (in %)","% After Reduction"]
[{"$f":"IF(A31<'Project Information'!$B$11,A31+1,\"\")","v":2040},0,116197.06907703311,-116197.06907703311,null,null,{"$f":"IF(ISBLANK(Project_ID), \"\", IFERROR(_xlfn.TEXTSPLIT(_xlfn.XLOOKUP(Project_ID, Output!$A:$A, Output!$AH:$AH, \"\", 0), ,\", \"), \"\"))","v":"Adding New Lanes or Roads "},{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(G32, 'Parameter Values'!$A$325:$A$401,'Parameter Values'!$B$325:$B$401,, 0), \"\")","v":0.3},{"$f":"IF(H32=\"\",\"\",1-H32)","v":0.7}]
[{"$f":"IF(A32<'Project Information'!$B$11,A32+1,\"\")","v":2041},0,118771.12087330635,-118771.12087330635,null,null,"Multimodal Transportation Center (Corridors)",{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(G33, 'Parameter Values'!$A$325:$A$401,'Parameter Values'!$B$325:$B$401,, 0), \"\")","v":0.05},{"$f":"IF(H33=\"\",\"\",1-H33)","v":0.95}]
[{"$f":"IF(A33<'Project Information'!$B$11,A33+1,\"\")","v":2042},0,121402.19426833873,-121402.19426833873,null,null,"Pedestrian Connections",{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(G34, 'Parameter Values'!$A$325:$A$401,'Parameter Values'!$B$325:$B$401,, 0), \"\")","v":0.01},0.99]
[{"$f":"IF(A34<'Project Information'!$B$11,A34+1,\"\")","v":2043},0,124091.55243124353,-124091.55243124353,null,null,"Intersection Turn Lanes",{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(G35, 'Parameter Values'!$A$325:$A$401,'Parameter Values'!$B$325:$B$401,, 0), \"\")","v":0.3},0.7]
[{"$f":"IF(A35<'Project Information'!$B$11,A35+1,\"\")","v":2044},0,126840.48651344675,-126840.48651344675,null,null,"Signal Operations & Management",{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(G36, 'Parameter Values'!$A$325:$A$401,'Parameter Values'!$B$325:$B$401,, 0), \"\")","v":0.2},0.8]
[{"$f":"IF(A36<'Project Information'!$B$11,A36+1,\"\")","v":2045},0,129650.31626856442,-129650.31626856442,null,null,"Integrated Corridor Management",{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(G37, 'Parameter Values'!$A$325:$A$401,'Parameter Values'!$B$325:$B$401,, 0), \"\")","v":0.2},0.8]
[{"$f":"IF(A37<'Project Information'!$B$11,A37+1,\"\")","v":2046},0,132522.39068601164,-132522.39068601164,null,null,"Local Bus Service",{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(G38, 'Parameter Values'!$A$325:$A$401,'Parameter Values'!$B$325:$B$401,, 0), \"\")","v":0.01},0.99]
[{"$f":"IF(A38<'Project Information'!$B$11,A38+1,\"\")","v":2047},0,135458.08863864766,-135458.08863864766,null,null,null,{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(G39, 'Parameter Values'!$A$325:$A$401,'Parameter Values'!$B$325:$B$401,, 0), \"\")","v":""},""]
[{"$f":"IF(A39<'Project Information'!$B$11,A39+1,\"\")","v":2048},0,138458.81954476799,-138458.81954476799,null,null,null,{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(G40, 'Parameter Values'!$A$325:$A$401,'Parameter Values'!$B$325:$B$401,, 0), \"\")","v":""},""]
[{"$f":"IF(A40<'Project Information'!$B$11,A40+1,\"\")","v":2049},0,141526.02404476108,-141526.02404476108]
[{"$f":"IF(A41<'Project Information'!$B$11,A41+1,\"\")","v":2050},0,144661.17469275478,-144661.17469275478,null,null,"Combined Reduction Rate:",{"$f":" IF(H32=\"\", 0, 1 - PRODUCT(I32:I40))","v":0.70800860800000009},"<-Combined reduction rate is calculated as 1 minus the product of (1 - Ri) for Ri of all improvement types  "]
[{"$f":"IF(A42<'Project Information'!$B$11,A42+1,\"\")","v":2051},0,147865.77666358437,-147865.77666358437]
[{"$f":"IF(A43<'Project Information'!$B$11,A43+1,\"\")","v":2052},0,151141.3684754218,-151141.3684754218,null,null,"Vehicle Type","All Purpose","Truck Drivers"]
[{"$f":"IF(A44<'Project Information'!$B$11,A44+1,\"\")","v":""},0,0,0,null,null,"Peak Period Delay Reduced  (Year Open to Traffic):",{"$f":"IFERROR(365*H27 * (1 - Base_Year_Truck_AADT/Base_Year_AADT)*No_Build_Project_Length*(1/H26-1/H25)*H42, 0)","v":-3008.6459176936864},{"$f":"IFERROR(365*H27 * ( Base_Year_Truck_AADT/Base_Year_AADT)*No_Build_Project_Length*(1/H26-1/H25)*H42, 0)","v":-61.408563278255684}]
[{"$f":"IF(A45<'Project Information'!$B$11,A45+1,\"\")","v":""},0,0,0,null,null,"Person Hours Reduced  (Year Open to Traffic):",{"$f":"H45*'Parameter Values'!$B$44","v":-4452.7959581866562},{"$f":"I45","v":-61.408563278255684}]
[{"$f":"IF(A46<'Project Information'!$B$11,A46+1,\"\")","v":""},0,0,0,null,null,"Travel Time Savings (Year Open to Traffic):",{"$f":"H46*'Parameter Values'!$B$26","v":-87274.800780458463},{"$f":"I46*'Parameter Values'!$B$31","v":-2057.1868698215653}]
[{"$f":"IF(A47<'Project Information'!$B$11,A47+1,\"\")","v":""},0,0,0]
[{"$f":"IF(A48<'Project Information'!$B$11,A48+1,\"\")","v":""},0,0,0,null,null,"If is new roadway"]
["Total",null,{"$f":"SUM(C20:C49)","v":2941321.7773335311},{"$f":"SUM(D20:D49)","v":-2941321.7773335311},null,null,"Vehicle Type","All Purpose","Truck Drivers"]
["Discounted Total",null,{"$f":"NPV(0.031,C20:C49)/(1.031^($A$22-Base_Year-1))","v":1580521.060765763},{"$f":"NPV(0.031,D20:D49)/(1.031^($A$22-Base_Year-1))","v":-1580521.060765763},null,null,"Person Hours Reduced  (Year Open to Traffic):",{"$f":"IF(H28=\"Yes\", 365*H29*Build_Start_AADT*(1 - Base_Year_Truck_AADT/Base_Year_AADT)*'Parameter Values'!$B$47/60, 0)","v":0},{"$f":"IF(H28=\"Yes\",H29*Build_Start_AADT*(Base_Year_Truck_AADT/Base_Year_AADT)*365/60,0)","v":0}]
[null,null,null,null,null,null,"Travel Time Savings (Year Open to Traffic):",{"$f":"H51*'Parameter Values'!$B$26","v":0},{"$f":"I51*'Parameter Values'!$B$31","v":0}]
[]
[null,null,null,null,null,null,"Year","Travel Time Savings"]
[null,null,null,null,null,null,{"$f":"'Project Information'!$B$9","v":2028},{"$f":"IF(G55=\"\",0,IF($H$28= \"Yes\", H52+I52, H47+I47))","v":-89331.987650280033}]
[null,null,null,null,null,null,{"$f":"IF(G55<'Project Information'!$B$11,G55+1,\"\")","v":2029},{"$f":"IF(G56<>\"\",H55+(H55*Growth_Rate), 0)","v":-91310.911603374072}]
[null,null,null,null,null,null,{"$f":"IF(G56<'Project Information'!$B$11,G56+1,\"\")","v":2030},-93333.673605023127]
[null,null,null,null,null,null,{"$f":"IF(G57<'Project Information'!$B$11,G57+1,\"\")","v":2031},-95401.244776173058]
[null,null,null,null,null,null,{"$f":"IF(G58<'Project Information'!$B$11,G58+1,\"\")","v":2032},-97514.617750494916]
[null,null,null,null,null,null,{"$f":"IF(G59<'Project Information'!$B$11,G59+1,\"\")","v":2033},-99674.807150944893]
[null,null,null,null,null,null,{"$f":"IF(G60<'Project Information'!$B$11,G60+1,\"\")","v":2034},-101882.85007688124]
[null,null,null,null,null,null,{"$f":"IF(G61<'Project Information'!$B$11,G61+1,\"\")","v":2035},-104139.80660197201]
[null,null,null,null,null,null,{"$f":"IF(G62<'Project Information'!$B$11,G62+1,\"\")","v":2036},-106446.7602831328]
[null,null,null,null,null,null,{"$f":"IF(G63<'Project Information'!$B$11,G63+1,\"\")","v":2037},-108804.81868073848]
[null,null,null,null,null,null,{"$f":"IF(G64<'Project Information'!$B$11,G64+1,\"\")","v":2038},-111215.11389035919]
[null,null,null,null,null,null,{"$f":"IF(G65<'Project Information'!$B$11,G65+1,\"\")","v":2039},-113678.80308627538]
[null,null,null,null,null,null,{"$f":"IF(G66<'Project Information'!$B$11,G66+1,\"\")","v":2040},-116197.06907703311]
[null,null,null,null,null,null,{"$f":"IF(G67<'Project Information'!$B$11,G67+1,\"\")","v":2041},-118771.12087330635]
[null,null,null,null,null,null,{"$f":"IF(G68<'Project Information'!$B$11,G68+1,\"\")","v":2042},-121402.19426833873]
[null,null,null,null,null,null,{"$f":"IF(G69<'Project Information'!$B$11,G69+1,\"\")","v":2043},-124091.55243124353]
[null,null,null,null,null,null,{"$f":"IF(G70<'Project Information'!$B$11,G70+1,\"\")","v":2044},-126840.48651344675]
[null,null,null,null,null,null,{"$f":"IF(G71<'Project Information'!$B$11,G71+1,\"\")","v":2045},-129650.31626856442]
[null,null,null,null,null,null,{"$f":"IF(G72<'Project Information'!$B$11,G72+1,\"\")","v":2046},-132522.39068601164]
[null,null,null,null,null,null,{"$f":"IF(G73<'Project Information'!$B$11,G73+1,\"\")","v":2047},-135458.08863864766]
[null,null,null,null,null,null,{"$f":"IF(G74<'Project Information'!$B$11,G74+1,\"\")","v":2048},-138458.81954476799]
[null,null,null,null,null,null,{"$f":"IF(G75<'Project Information'!$B$11,G75+1,\"\")","v":2049},-141526.02404476108]
[null,null,null,null,null,null,{"$f":"IF(G76<'Project Information'!$B$11,G76+1,\"\")","v":2050},-144661.17469275478]
[null,null,null,null,null,null,{"$f":"IF(G77<'Project Information'!$B$11,G77+1,\"\")","v":2051},-147865.77666358437]
[null,null,null,null,null,null,{"$f":"IF(G78<'Project Information'!$B$11,G78+1,\"\")","v":2052},-151141.3684754218]
[null,null,null,null,null,null,{"$f":"IF(G79<'Project Information'!$B$11,G79+1,\"\")","v":""},0]
[null,null,null,null,null,null,{"$f":"IF(G80<'Project Information'!$B$11,G80+1,\"\")","v":""},0]
[null,null,null,null,null,null,{"$f":"IF(G81<'Project Information'!$B$11,G81+1,\"\")","v":""},0]
[null,null,null,null,null,null,{"$f":"IF(G82<'Project Information'!$B$11,G82+1,\"\")","v":""},0]
[null,null,null,null,null,null,{"$f":"IF(G83<'Project Information'!$B$11,G83+1,\"\")","v":""},0]
[null,null,null,null,null,null,"Total",{"$f":"SUM(H55:H84)","v":-2941321.7773335311}]
[null,null,null,null,null,null,"Discounted Total",{"$f":"NPV(0.031,H55:H84)/(1.031^(Opening_Year-Base_Year-1))","v":-1680032.247272636}]

{"sheet":"Emissions Reduction","index":13,"n_rows":104,"n_cols":21,"rows_kept":104,"cut":false,"hidden":false,"merged":[]}
["Emissions Reduction"]
[]
[]
[]
[]
["-"]
["Emission Costs per VMT and Train-Hour"]
["Vehicle Type and Location","Recommended Value per Mile (2022 $)","Recommended Value per Mile (2022 $)"]
[null,"Non-CO2 Emissions","CO2 Emissions"]
["Light-Duty Vehicles - Urban","*",{"$f":"'Parameter Values'!F232","v":0.107}]
["Light-Duty Vehicles - Rural","*",{"$f":"'Parameter Values'!F233","v":0.109}]
["Light-Duty Vehicles – All Locations",{"$f":"'Parameter Values'!E234","v":1.2E-2},{"$f":"'Parameter Values'!F234","v":0.107}]
["Buses and Trucks - Urban","*",{"$f":"'Parameter Values'!F235","v":0.30299999999999999}]
["Buses and Trucks - Rural","*",{"$f":"'Parameter Values'!F236","v":0.29899999999999999}]
["Buses and Trucks – All Locations",{"$f":"'Parameter Values'!E237","v":3.5000000000000003E-2},{"$f":"'Parameter Values'!F237","v":0.30099999999999999}]
["All Vehicles - Urban","*",{"$f":"'Parameter Values'!F238","v":0.124}]
["All Vehicles - Rural","*",{"$f":"'Parameter Values'!F239","v":0.14000000000000001}]
["All Vehicles – All Locations",{"$f":"'Parameter Values'!E240","v":1.4999999999999999E-2},{"$f":"'Parameter Values'!F240","v":0.129}]
["Train and Movement Type","Recommended Value per Hour (2022 $)","Recommended Value per Hour (2022 $)"]
["Idling","Non-CO2 Emissions","CO2 Emissions"]
["Freight Train",{"$f":"'Parameter Values'!C63","v":749},{"$f":"'Parameter Values'!D63","v":28}]
["Commuter Train",{"$f":"'Parameter Values'!C64","v":102},{"$f":"'Parameter Values'!D64","v":26}]
["Amtrak Long-Distance",{"$f":"'Parameter Values'!C65","v":102},{"$f":"'Parameter Values'!D65","v":26}]
["Amtrak State-Supported",{"$f":"'Parameter Values'!C66","v":102},{"$f":"'Parameter Values'!D66","v":26}]
["Hauling","Non-CO2 Emissions","CO2 Emissions"]
["Freight Train",{"$f":"'Parameter Values'!C68","v":2202},{"$f":"'Parameter Values'!D68","v":280}]
["Commuter Train",{"$f":"'Parameter Values'!C69","v":727},{"$f":"'Parameter Values'!D69","v":218}]
["Amtrak Long-Distance",{"$f":"'Parameter Values'!C70","v":727},{"$f":"'Parameter Values'!D70","v":218}]
["Amtrak State-Supported",{"$f":"'Parameter Values'!C71","v":727},{"$f":"'Parameter Values'!D71","v":218}]
["-"]
["Emissions"]
["Year","NOx","VOC","SOx","PM2.5","CO2","Total Non-CO2 Emission Reduction Savings ($)","Total CO2 Emission Reduction Savings ($)",null,null,null,null,null,null,"Workspace "]
[{"$f":"'Project Information'!$B$9","v":2028},{"$f":"IFERROR(VLOOKUP($A33,'Parameter Values'!$A$78:$E$107,2,FALSE),'Parameter Values'!B$107)","v":21300},{"$f":"IFERROR(_xlfn.XLOOKUP($A33, 'Parameter Values'!$A$79:$A$109,'Parameter Values'!$G$79:$G$109), 'Parameter Values'!$G$109)","v":887886},{"$f":"IFERROR(VLOOKUP($A33,'Parameter Values'!$A$78:$E$107,3,FALSE),'Parameter Values'!C$107)","v":58700},{"$f":"IFERROR(VLOOKUP($A33,'Parameter Values'!$A$78:$E$107,4,FALSE),'Parameter Values'!D$107)","v":1030600},{"$f":"IFERROR(VLOOKUP($A33,'Parameter Values'!$A$78:$E$109,5,FALSE),'Parameter Values'!E$109)","v":249.64632144314442},{"$f":"IF($A33=\"\", 0, S73)","v":32459.035396809526},{"$f":"IF($A33=\"\", 0, T73)","v":10525.488537454163}]
[{"$f":"IF(A33<'Project Information'!$B$11,A33+1,\"\")","v":2029},{"$f":"IFERROR(VLOOKUP($A34,'Parameter Values'!$A$78:$E$107,2,FALSE),'Parameter Values'!B$107)","v":21700},{"$f":"IFERROR(_xlfn.XLOOKUP($A34, 'Parameter Values'!$A$79:$A$109,'Parameter Values'!$G$79:$G$109), 'Parameter Values'!$G$109)","v":900084},{"$f":"IFERROR(VLOOKUP($A34,'Parameter Values'!$A$78:$E$107,3,FALSE),'Parameter Values'!C$107)","v":60100},{"$f":"IFERROR(VLOOKUP($A34,'Parameter Values'!$A$78:$E$107,4,FALSE),'Parameter Values'!D$107)","v":1049600},{"$f":"IFERROR(VLOOKUP($A34,'Parameter Values'!$A$78:$E$109,5,FALSE),'Parameter Values'!E$109)","v":253.00479213520464},33616.763911011556,10749.122914941161,null,null,null,null,null,null,"Project ID:",{"$f":"Project_ID","v":688}]
[{"$f":"IF(A34<'Project Information'!$B$11,A34+1,\"\")","v":2030},{"$f":"IFERROR(VLOOKUP($A35,'Parameter Values'!$A$78:$E$107,2,FALSE),'Parameter Values'!B$107)","v":22000},{"$f":"IFERROR(_xlfn.XLOOKUP($A35, 'Parameter Values'!$A$79:$A$109,'Parameter Values'!$G$79:$G$109), 'Parameter Values'!$G$109)","v":912389},{"$f":"IFERROR(VLOOKUP($A35,'Parameter Values'!$A$78:$E$107,3,FALSE),'Parameter Values'!C$107)","v":61500},{"$f":"IFERROR(VLOOKUP($A35,'Parameter Values'!$A$78:$E$107,4,FALSE),'Parameter Values'!D$107)","v":1069000},{"$f":"IFERROR(VLOOKUP($A35,'Parameter Values'!$A$78:$E$109,5,FALSE),'Parameter Values'!E$109)","v":257.48275305795164},34812.204569566034,10974.252772183818,null,null,null,null,null,null,"County:",{"$f":"County","v":"Galveston"}]
[{"$f":"IF(A35<'Project Information'!$B$11,A35+1,\"\")","v":2031},{"$f":"IFERROR(VLOOKUP($A36,'Parameter Values'!$A$78:$E$107,2,FALSE),'Parameter Values'!B$107)","v":22000},{"$f":"IFERROR(_xlfn.XLOOKUP($A36, 'Parameter Values'!$A$79:$A$109,'Parameter Values'!$G$79:$G$109), 'Parameter Values'!$G$109)","v":912389},{"$f":"IFERROR(VLOOKUP($A36,'Parameter Values'!$A$78:$E$107,3,FALSE),'Parameter Values'!C$107)","v":61500},{"$f":"IFERROR(VLOOKUP($A36,'Parameter Values'!$A$78:$E$107,4,FALSE),'Parameter Values'!D$107)","v":1069000},{"$f":"IFERROR(VLOOKUP($A36,'Parameter Values'!$A$78:$E$109,5,FALSE),'Parameter Values'!E$109)","v":261.96071398069864},35583.380799881423,11204.082056506084,null,null,null,null,null,null,"Facility Type:",{"$f":"Facility_Type","v":"Urban Unrestricted Access"}]
[{"$f":"IF(A36<'Project Information'!$B$11,A36+1,\"\")","v":2032},{"$f":"IFERROR(VLOOKUP($A37,'Parameter Values'!$A$78:$E$107,2,FALSE),'Parameter Values'!B$107)","v":22000},{"$f":"IFERROR(_xlfn.XLOOKUP($A37, 'Parameter Values'!$A$79:$A$109,'Parameter Values'!$G$79:$G$109), 'Parameter Values'!$G$109)","v":912389},{"$f":"IFERROR(VLOOKUP($A37,'Parameter Values'!$A$78:$E$107,3,FALSE),'Parameter Values'!C$107)","v":61500},{"$f":"IFERROR(VLOOKUP($A37,'Parameter Values'!$A$78:$E$107,4,FALSE),'Parameter Values'!D$107)","v":1069000},{"$f":"IFERROR(VLOOKUP($A37,'Parameter Values'!$A$78:$E$109,5,FALSE),'Parameter Values'!E$109)","v":265.31918467275887},36371.640486575307,11442.101403032942]
[{"$f":"IF(A37<'Project Information'!$B$11,A37+1,\"\")","v":2033},{"$f":"IFERROR(VLOOKUP($A38,'Parameter Values'!$A$78:$E$107,2,FALSE),'Parameter Values'!B$107)","v":22000},{"$f":"IFERROR(_xlfn.XLOOKUP($A38, 'Parameter Values'!$A$79:$A$109,'Parameter Values'!$G$79:$G$109), 'Parameter Values'!$G$109)","v":912389},{"$f":"IFERROR(VLOOKUP($A38,'Parameter Values'!$A$78:$E$107,3,FALSE),'Parameter Values'!C$107)","v":61500},{"$f":"IFERROR(VLOOKUP($A38,'Parameter Values'!$A$78:$E$107,4,FALSE),'Parameter Values'!D$107)","v":1069000},{"$f":"IFERROR(VLOOKUP($A38,'Parameter Values'!$A$78:$E$109,5,FALSE),'Parameter Values'!E$109)","v":269.79714559550587},37177.362070359901,11681.6999147678,null,null,null,null,null,null,"No Build Project Length:",{"$f":"Build_Project_Length","v":1.4}]
[{"$f":"IF(A38<'Project Information'!$B$11,A38+1,\"\")","v":2034},{"$f":"IFERROR(VLOOKUP($A39,'Parameter Values'!$A$78:$E$107,2,FALSE),'Parameter Values'!B$107)","v":22000},{"$f":"IFERROR(_xlfn.XLOOKUP($A39, 'Parameter Values'!$A$79:$A$109,'Parameter Values'!$G$79:$G$109), 'Parameter Values'!$G$109)","v":912389},{"$f":"IFERROR(VLOOKUP($A39,'Parameter Values'!$A$78:$E$107,3,FALSE),'Parameter Values'!C$107)","v":61500},{"$f":"IFERROR(VLOOKUP($A39,'Parameter Values'!$A$78:$E$107,4,FALSE),'Parameter Values'!D$107)","v":1069000},{"$f":"IFERROR(VLOOKUP($A39,'Parameter Values'!$A$78:$E$109,5,FALSE),'Parameter Values'!E$109)","v":274.27510651825281},38000.932375342971,11926.298819786938,null,null,null,null,null,null,"Build Porject Length:",{"$f":"Build_Project_Length","v":1.4}]
[{"$f":"IF(A39<'Project Information'!$B$11,A39+1,\"\")","v":2035},{"$f":"IFERROR(VLOOKUP($A40,'Parameter Values'!$A$78:$E$107,2,FALSE),'Parameter Values'!B$107)","v":22000},{"$f":"IFERROR(_xlfn.XLOOKUP($A40, 'Parameter Values'!$A$79:$A$109,'Parameter Values'!$G$79:$G$109), 'Parameter Values'!$G$109)","v":912389},{"$f":"IFERROR(VLOOKUP($A40,'Parameter Values'!$A$78:$E$107,3,FALSE),'Parameter Values'!C$107)","v":61500},{"$f":"IFERROR(VLOOKUP($A40,'Parameter Values'!$A$78:$E$107,4,FALSE),'Parameter Values'!D$107)","v":1069000},{"$f":"IFERROR(VLOOKUP($A40,'Parameter Values'!$A$78:$E$109,5,FALSE),'Parameter Values'!E$109)","v":277.63357721031309},38842.746794740771,12179.625502878285,null,null,null,null,null,null,"Base Year AADT:",{"$f":"Base_Year_AADT","v":24647}]
[{"$f":"IF(A40<'Project Information'!$B$11,A40+1,\"\")","v":2036},{"$f":"IFERROR(VLOOKUP($A41,'Parameter Values'!$A$78:$E$107,2,FALSE),'Parameter Values'!B$107)","v":22000},{"$f":"IFERROR(_xlfn.XLOOKUP($A41, 'Parameter Values'!$A$79:$A$109,'Parameter Values'!$G$79:$G$109), 'Parameter Values'!$G$109)","v":912389},{"$f":"IFERROR(VLOOKUP($A41,'Parameter Values'!$A$78:$E$107,3,FALSE),'Parameter Values'!C$107)","v":61500},{"$f":"IFERROR(VLOOKUP($A41,'Parameter Values'!$A$78:$E$107,4,FALSE),'Parameter Values'!D$107)","v":1069000},{"$f":"IFERROR(VLOOKUP($A41,'Parameter Values'!$A$78:$E$109,5,FALSE),'Parameter Values'!E$109)","v":282.11153813306004},39703.209480704951,12434.619504891776,null,null,null,null,null,null,"Growth Rate:",{"$f":"Growth_Rate","v":2.2152467499561235E-2}]
[{"$f":"IF(A41<'Project Information'!$B$11,A41+1,\"\")","v":2037},{"$f":"IFERROR(VLOOKUP($A42,'Parameter Values'!$A$78:$E$107,2,FALSE),'Parameter Values'!B$107)","v":22000},{"$f":"IFERROR(_xlfn.XLOOKUP($A42, 'Parameter Values'!$A$79:$A$109,'Parameter Values'!$G$79:$G$109), 'Parameter Values'!$G$109)","v":912389},{"$f":"IFERROR(VLOOKUP($A42,'Parameter Values'!$A$78:$E$107,3,FALSE),'Parameter Values'!C$107)","v":61500},{"$f":"IFERROR(VLOOKUP($A42,'Parameter Values'!$A$78:$E$107,4,FALSE),'Parameter Values'!D$107)","v":1069000},{"$f":"IFERROR(VLOOKUP($A42,'Parameter Values'!$A$78:$E$109,5,FALSE),'Parameter Values'!E$109)","v":286.58949905580704},40582.733538354543,12694.934069844528,null,null,null,null,null,null,"No Build AADT (year open to traffic):",{"$f":"No_Build_Start_AADT","v":28109.825739862183}]
[{"$f":"IF(A42<'Project Information'!$B$11,A42+1,\"\")","v":2038},{"$f":"IFERROR(VLOOKUP($A43,'Parameter Values'!$A$78:$E$107,2,FALSE),'Parameter Values'!B$107)","v":22000},{"$f":"IFERROR(_xlfn.XLOOKUP($A43, 'Parameter Values'!$A$79:$A$109,'Parameter Values'!$G$79:$G$109), 'Parameter Values'!$G$109)","v":912389},{"$f":"IFERROR(VLOOKUP($A43,'Parameter Values'!$A$78:$E$107,3,FALSE),'Parameter Values'!C$107)","v":61500},{"$f":"IFERROR(VLOOKUP($A43,'Parameter Values'!$A$78:$E$107,4,FALSE),'Parameter Values'!D$107)","v":1069000},{"$f":"IFERROR(VLOOKUP($A43,'Parameter Values'!$A$78:$E$109,5,FALSE),'Parameter Values'!E$109)","v":289.94796974786726},41481.741224106299,12964.549389505431,null,null,null,null,null,null,"No Build Truck Percentage:",{"$f":"Base_Year_Truck_AADT/Base_Year_AADT","v":2.0002434373351727E-2}]
[{"$f":"IF(A43<'Project Information'!$B$11,A43+1,\"\")","v":2039},{"$f":"IFERROR(VLOOKUP($A44,'Parameter Values'!$A$78:$E$107,2,FALSE),'Parameter Values'!B$107)","v":22000},{"$f":"IFERROR(_xlfn.XLOOKUP($A44, 'Parameter Values'!$A$79:$A$109,'Parameter Values'!$G$79:$G$109), 'Parameter Values'!$G$109)","v":912389},{"$f":"IFERROR(VLOOKUP($A44,'Parameter Values'!$A$78:$E$107,3,FALSE),'Parameter Values'!C$107)","v":61500},{"$f":"IFERROR(VLOOKUP($A44,'Parameter Values'!$A$78:$E$107,4,FALSE),'Parameter Values'!D$107)","v":1069000},{"$f":"IFERROR(VLOOKUP($A44,'Parameter Values'!$A$78:$E$109,5,FALSE),'Parameter Values'!E$109)","v":294.42593067061426},42400.664148398522,13235.92487093174,null,null,null,null,null,null,"No Build Annual VMT (year open to traffic):",{"$f":"No_Build_Start_Annual_VMT","v":14364120.953069575}]
[{"$f":"IF(A44<'Project Information'!$B$11,A44+1,\"\")","v":2040},{"$f":"IFERROR(VLOOKUP($A45,'Parameter Values'!$A$78:$E$107,2,FALSE),'Parameter Values'!B$107)","v":22000},{"$f":"IFERROR(_xlfn.XLOOKUP($A45, 'Parameter Values'!$A$79:$A$109,'Parameter Values'!$G$79:$G$109), 'Parameter Values'!$G$109)","v":912389},{"$f":"IFERROR(VLOOKUP($A45,'Parameter Values'!$A$78:$E$107,3,FALSE),'Parameter Values'!C$107)","v":61500},{"$f":"IFERROR(VLOOKUP($A45,'Parameter Values'!$A$78:$E$107,4,FALSE),'Parameter Values'!D$107)","v":1069000},{"$f":"IFERROR(VLOOKUP($A45,'Parameter Values'!$A$78:$E$109,5,FALSE),'Parameter Values'!E$109)","v":298.90389159336127},43339.943482905735,13512.961508553322,null,null,null,null,null,null,"Build Annual VMT (year open to traffic):",{"$f":" Build_Start_Annual_VMT","v":14277154.927419202}]
[{"$f":"IF(A45<'Project Information'!$B$11,A45+1,\"\")","v":2041},{"$f":"IFERROR(VLOOKUP($A46,'Parameter Values'!$A$78:$E$107,2,FALSE),'Parameter Values'!B$107)","v":22000},{"$f":"IFERROR(_xlfn.XLOOKUP($A46, 'Parameter Values'!$A$79:$A$109,'Parameter Values'!$G$79:$G$109), 'Parameter Values'!$G$109)","v":912389},{"$f":"IFERROR(VLOOKUP($A46,'Parameter Values'!$A$78:$E$107,3,FALSE),'Parameter Values'!C$107)","v":61500},{"$f":"IFERROR(VLOOKUP($A46,'Parameter Values'!$A$78:$E$107,4,FALSE),'Parameter Values'!D$107)","v":1069000},{"$f":"IFERROR(VLOOKUP($A46,'Parameter Values'!$A$78:$E$109,5,FALSE),'Parameter Values'!E$109)","v":303.38185251610821},44300.030172343628,13795.776946944534,null,null,null,null,null,null,"Induced Annual Bike/Ped Trips (year open to traffic):",{"$f":"(Induced_Daily_Cycling_Trips+ Induced_Daily_Walking_Trips) *365","v":69796.168258724938}]
[{"$f":"IF(A46<'Project Information'!$B$11,A46+1,\"\")","v":2042},{"$f":"IFERROR(VLOOKUP($A47,'Parameter Values'!$A$78:$E$107,2,FALSE),'Parameter Values'!B$107)","v":22000},{"$f":"IFERROR(_xlfn.XLOOKUP($A47, 'Parameter Values'!$A$79:$A$109,'Parameter Values'!$G$79:$G$109), 'Parameter Values'!$G$109)","v":912389},{"$f":"IFERROR(VLOOKUP($A47,'Parameter Values'!$A$78:$E$107,3,FALSE),'Parameter Values'!C$107)","v":61500},{"$f":"IFERROR(VLOOKUP($A47,'Parameter Values'!$A$78:$E$107,4,FALSE),'Parameter Values'!D$107)","v":1069000},{"$f":"IFERROR(VLOOKUP($A47,'Parameter Values'!$A$78:$E$109,5,FALSE),'Parameter Values'!E$109)","v":307.85981343885521},45281.385150966053,14084.491264805471,null,null,null,null,null,null,"Annual VMT Reduced (year open to traffic):",{"$f":"No_Build_Start_Annual_VMT-Build_Start_Annual_VMT","v":86966.025650372729},"<-If there is a significant reduce in VMT, the reduced VMT can generate emission savings."]
[{"$f":"IF(A47<'Project Information'!$B$11,A47+1,\"\")","v":2043},{"$f":"IFERROR(VLOOKUP($A48,'Parameter Values'!$A$78:$E$107,2,FALSE),'Parameter Values'!B$107)","v":22000},{"$f":"IFERROR(_xlfn.XLOOKUP($A48, 'Parameter Values'!$A$79:$A$109,'Parameter Values'!$G$79:$G$109), 'Parameter Values'!$G$109)","v":912389},{"$f":"IFERROR(VLOOKUP($A48,'Parameter Values'!$A$78:$E$107,3,FALSE),'Parameter Values'!C$107)","v":61500},{"$f":"IFERROR(VLOOKUP($A48,'Parameter Values'!$A$78:$E$107,4,FALSE),'Parameter Values'!D$107)","v":1069000},{"$f":"IFERROR(VLOOKUP($A48,'Parameter Values'!$A$78:$E$109,5,FALSE),'Parameter Values'!E$109)","v":312.33777436160221},46284.479563857945,14379.227025073846,null,null,null,null,null,null,"Improvements may lead to reduced highway VMT, either through reduced travel distances or shifting passenger or freight to more efficient modes of transportation."]
[{"$f":"IF(A48<'Project Information'!$B$11,A48+1,\"\")","v":2044},{"$f":"IFERROR(VLOOKUP($A49,'Parameter Values'!$A$78:$E$107,2,FALSE),'Parameter Values'!B$107)","v":22000},{"$f":"IFERROR(_xlfn.XLOOKUP($A49, 'Parameter Values'!$A$79:$A$109,'Parameter Values'!$G$79:$G$109), 'Parameter Values'!$G$109)","v":912389},{"$f":"IFERROR(VLOOKUP($A49,'Parameter Values'!$A$78:$E$107,3,FALSE),'Parameter Values'!C$107)","v":61500},{"$f":"IFERROR(VLOOKUP($A49,'Parameter Values'!$A$78:$E$107,4,FALSE),'Parameter Values'!D$107)","v":1069000},{"$f":"IFERROR(VLOOKUP($A49,'Parameter Values'!$A$78:$E$109,5,FALSE),'Parameter Values'!E$109)","v":316.81573528434916},47309.79499313041,14680.109326062518]
[{"$f":"IF(A49<'Project Information'!$B$11,A49+1,\"\")","v":2045},{"$f":"IFERROR(VLOOKUP($A50,'Parameter Values'!$A$78:$E$107,2,FALSE),'Parameter Values'!B$107)","v":22000},{"$f":"IFERROR(_xlfn.XLOOKUP($A50, 'Parameter Values'!$A$79:$A$109,'Parameter Values'!$G$79:$G$109), 'Parameter Values'!$G$109)","v":912389},{"$f":"IFERROR(VLOOKUP($A50,'Parameter Values'!$A$78:$E$107,3,FALSE),'Parameter Values'!C$107)","v":61500},{"$f":"IFERROR(VLOOKUP($A50,'Parameter Values'!$A$78:$E$107,4,FALSE),'Parameter Values'!D$107)","v":1069000},{"$f":"IFERROR(VLOOKUP($A50,'Parameter Values'!$A$78:$E$109,5,FALSE),'Parameter Values'!E$109)","v":321.29369620709616},48357.823689126635,14987.265853643603,null,null,null,null,null,null,"Peak Period Avg. Running Speed Before Improvement  (mph):",{"$f":"IFERROR('Travel Time Savings'!H25*'Travel Time Savings'!H26/(0.8*'Travel Time Savings'!H25 + 0.2 *'Travel Time Savings'!H26), \"\")","v":34.795321637426895},"<- Operational improvement"]
[{"$f":"IF(A50<'Project Information'!$B$11,A50+1,\"\")","v":2046},{"$f":"IFERROR(VLOOKUP($A51,'Parameter Values'!$A$78:$E$107,2,FALSE),'Parameter Values'!B$107)","v":22000},{"$f":"IFERROR(_xlfn.XLOOKUP($A51, 'Parameter Values'!$A$79:$A$109,'Parameter Values'!$G$79:$G$109), 'Parameter Values'!$G$109)","v":912389},{"$f":"IFERROR(VLOOKUP($A51,'Parameter Values'!$A$78:$E$107,3,FALSE),'Parameter Values'!C$107)","v":61500},{"$f":"IFERROR(VLOOKUP($A51,'Parameter Values'!$A$78:$E$107,4,FALSE),'Parameter Values'!D$107)","v":1069000},{"$f":"IFERROR(VLOOKUP($A51,'Parameter Values'!$A$78:$E$109,5,FALSE),'Parameter Values'!E$109)","v":325.77165712984316},49429.068806749536,15300.826934500377,null,null,null,null,null,null,"Peak Period Avg. Running Speed After Improvement  (mph):",{"$f":"IFERROR('Travel Time Savings'!H25*'Travel Time Savings'!H26/(PRODUCT('Travel Time Savings'!I32:I34)*0.8*'Travel Time Savings'!H25 + (1 -PRODUCT('Travel Time Savings'!I32:I34)*0.8) *'Travel Time Savings'!H26), \"\")","v":34.51944866348817}]
[{"$f":"IF(A51<'Project Information'!$B$11,A51+1,\"\")","v":2047},{"$f":"IFERROR(VLOOKUP($A52,'Parameter Values'!$A$78:$E$107,2,FALSE),'Parameter Values'!B$107)","v":22000},{"$f":"IFERROR(_xlfn.XLOOKUP($A52, 'Parameter Values'!$A$79:$A$109,'Parameter Values'!$G$79:$G$109), 'Parameter Values'!$G$109)","v":912389},{"$f":"IFERROR(VLOOKUP($A52,'Parameter Values'!$A$78:$E$107,3,FALSE),'Parameter Values'!C$107)","v":61500},{"$f":"IFERROR(VLOOKUP($A52,'Parameter Values'!$A$78:$E$107,4,FALSE),'Parameter Values'!D$107)","v":1069000},{"$f":"IFERROR(VLOOKUP($A52,'Parameter Values'!$A$78:$E$109,5,FALSE),'Parameter Values'!E$109)","v":331.36910828327689},50524.044647024624,15616.212486615113]
[{"$f":"IF(A52<'Project Information'!$B$11,A52+1,\"\")","v":2048},{"$f":"IFERROR(VLOOKUP($A53,'Parameter Values'!$A$78:$E$107,2,FALSE),'Parameter Values'!B$107)","v":22000},{"$f":"IFERROR(_xlfn.XLOOKUP($A53, 'Parameter Values'!$A$79:$A$109,'Parameter Values'!$G$79:$G$109), 'Parameter Values'!$G$109)","v":912389},{"$f":"IFERROR(VLOOKUP($A53,'Parameter Values'!$A$78:$E$107,3,FALSE),'Parameter Values'!C$107)","v":61500},{"$f":"IFERROR(VLOOKUP($A53,'Parameter Values'!$A$78:$E$107,4,FALSE),'Parameter Values'!D$107)","v":1069000},{"$f":"IFERROR(VLOOKUP($A53,'Parameter Values'!$A$78:$E$109,5,FALSE),'Parameter Values'!E$109)","v":335.84706920602389},51643.276904014223,15942.880083256785,null,null,null,null,null,null,"Emission Type","NOX","SOX","PM2.5","CO2","VOC"]
[{"$f":"IF(A53<'Project Information'!$B$11,A53+1,\"\")","v":2049},{"$f":"IFERROR(VLOOKUP($A54,'Parameter Values'!$A$78:$E$107,2,FALSE),'Parameter Values'!B$107)","v":22000},{"$f":"IFERROR(_xlfn.XLOOKUP($A54, 'Parameter Values'!$A$79:$A$109,'Parameter Values'!$G$79:$G$109), 'Parameter Values'!$G$109)","v":912389},{"$f":"IFERROR(VLOOKUP($A54,'Parameter Values'!$A$78:$E$107,3,FALSE),'Parameter Values'!C$107)","v":61500},{"$f":"IFERROR(VLOOKUP($A54,'Parameter Values'!$A$78:$E$107,4,FALSE),'Parameter Values'!D$107)","v":1069000},{"$f":"IFERROR(VLOOKUP($A54,'Parameter Values'!$A$78:$E$109,5,FALSE),'Parameter Values'!E$109)","v":340.32503012877083},52787.302917201239,16276.357294216401,null,null,null,null,null,null,"No Build Emission Factors (gms/mile)",{"$f":" _xlfn.IFNA(INDEX('Emission Factors'!$F$3:$F$298, MATCH(1, ('Emission Factors'!$D$3:$D$298 = P$36) * ('Emission Factors'!$E$3:$E$298 >P50),0)), 0)","v":0.59751149999949327},{"$f":" _xlfn.IFNA(INDEX('Emission Factors'!$G$3:$G$298, MATCH(1, ('Emission Factors'!$D$3:$D$298 = P$36) * ('Emission Factors'!$E$3:$E$298 >P50),0)), 0)","v":7.8763294449695001E-3},{"$f":" _xlfn.IFNA(INDEX('Emission Factors'!$I$3:$I$298, MATCH(1, ('Emission Factors'!$D$3:$D$298 = P$36) * ('Emission Factors'!$E$3:$E$298 >P50),0)), 0)","v":1.9848665619463399E-2},{"$f":" _xlfn.IFNA(INDEX('Emission Factors'!$J$3:$J$298, MATCH(1, ('Emission Factors'!$D$3:$D$298 = P$36) * ('Emission Factors'!$E$3:$E$298 >P50),0)), 0)","v":445.65127581611898},{"$f":" _xlfn.IFNA(INDEX('Emission Factors'!$H$3:$H$298, MATCH(1, ('Emission Factors'!$D$3:$D$298 = P$36) * ('Emission Factors'!$E$3:$E$298 >P50),0)), 0)","v":0.1392440944272518},"<-No build emission factors for each type"]
[{"$f":"IF(A54<'Project Information'!$B$11,A54+1,\"\")","v":2050},{"$f":"IFERROR(VLOOKUP($A55,'Parameter Values'!$A$78:$E$107,2,FALSE),'Parameter Values'!B$107)","v":22000},{"$f":"IFERROR(_xlfn.XLOOKUP($A55, 'Parameter Values'!$A$79:$A$109,'Parameter Values'!$G$79:$G$109), 'Parameter Values'!$G$109)","v":912389},{"$f":"IFERROR(VLOOKUP($A55,'Parameter Values'!$A$78:$E$107,3,FALSE),'Parameter Values'!C$107)","v":61500},{"$f":"IFERROR(VLOOKUP($A55,'Parameter Values'!$A$78:$E$107,4,FALSE),'Parameter Values'!D$107)","v":1069000},{"$f":"IFERROR(VLOOKUP($A55,'Parameter Values'!$A$78:$E$109,5,FALSE),'Parameter Values'!E$109)","v":344.80299105151784},53956.671929464042,16616.785512830658,null,null,null,null,null,null,"Build Emission Factors (gms/mile)",{"$f":" _xlfn.IFNA(INDEX('Emission Factors'!$F$3:$F$298, MATCH(1, ('Emission Factors'!$D$3:$D$298 = P$36) * ('Emission Factors'!$E$3:$E$298 >P51),0)), 0)","v":0.59751149999949327},{"$f":" _xlfn.IFNA(INDEX('Emission Factors'!$G$3:$G$298, MATCH(1, ('Emission Factors'!$D$3:$D$298 = P$36) * ('Emission Factors'!$E$3:$E$298 >P51),0)), 0)","v":7.8763294449695001E-3},{"$f":" _xlfn.IFNA(INDEX('Emission Factors'!$I$3:$I$298, MATCH(1, ('Emission Factors'!$D$3:$D$298 = P$36) * ('Emission Factors'!$E$3:$E$298 >P51),0)), 0)","v":1.9848665619463399E-2},{"$f":" _xlfn.IFNA(INDEX('Emission Factors'!$J$3:$J$298, MATCH(1, ('Emission Factors'!$D$3:$D$298 = P$36) * ('Emission Factors'!$E$3:$E$298 >P51),0)), 0)","v":445.65127581611898},{"$f":" _xlfn.IFNA(INDEX('Emission Factors'!$H$3:$H$298, MATCH(1, ('Emission Factors'!$D$3:$D$298 = P$36) * ('Emission Factors'!$E$3:$E$298 >P51),0)), 0)","v":0.1392440944272518},"<- Emission factors in build scenario"]
[{"$f":"IF(A55<'Project Information'!$B$11,A55+1,\"\")","v":2051},{"$f":"IFERROR(VLOOKUP($A56,'Parameter Values'!$A$78:$E$107,2,FALSE),'Parameter Values'!B$107)","v":22000},{"$f":"IFERROR(_xlfn.XLOOKUP($A56, 'Parameter Values'!$A$79:$A$109,'Parameter Values'!$G$79:$G$109), 'Parameter Values'!$G$109)","v":912389},{"$f":"IFERROR(VLOOKUP($A56,'Parameter Values'!$A$78:$E$107,3,FALSE),'Parameter Values'!C$107)","v":61500},{"$f":"IFERROR(VLOOKUP($A56,'Parameter Values'!$A$78:$E$107,4,FALSE),'Parameter Values'!D$107)","v":1069000},{"$f":"IFERROR(VLOOKUP($A56,'Parameter Values'!$A$78:$E$109,5,FALSE),'Parameter Values'!E$109)","v":349.28095197426484},55151.945350765971,16964.309055164438,null,null,null,null,null,null,"No Build Peak Period Emissions (Metric tons/year)",{"$f":" 'Travel Time Savings'!$H$27*(1 + Growth_Rate)^(Opening_Year- Base_Year)*No_Build_Project_Length*P54* 365*(1/1000000)","v":3.51637239965082},{"$f":" 'Travel Time Savings'!$H$27*(1 + Growth_Rate)^(Opening_Year- Base_Year)*No_Build_Project_Length*Q54* 365*(1/1000000)","v":4.6352425804141506E-2},{"$f":" 'Travel Time Savings'!$H$27*(1 + Growth_Rate)^(Opening_Year- Base_Year)*No_Build_Project_Length*R54* 365*(1/1000000)","v":0.11680996927128336},{"$f":" 'Travel Time Savings'!$H$27*(1 + Growth_Rate)^(Opening_Year- Base_Year)*No_Build_Project_Length*S54* 365*(1/1000000)","v":2622.6706032441293},{"$f":" 'Travel Time Savings'!H27*(1 + Growth_Rate)^(Opening_Year- Base_Year)*No_Build_Project_Length*T54* 365*(1/1000000)","v":0.8194555091555159},"<-No build total emissions in metric tons per year, calculated as: 365 * No Build Emission Factor * Annual VMT"]
[{"$f":"IF(A56<'Project Information'!$B$11,A56+1,\"\")","v":2052},{"$f":"IFERROR(VLOOKUP($A57,'Parameter Values'!$A$78:$E$107,2,FALSE),'Parameter Values'!B$107)","v":22000},{"$f":"IFERROR(_xlfn.XLOOKUP($A57, 'Parameter Values'!$A$79:$A$109,'Parameter Values'!$G$79:$G$109), 'Parameter Values'!$G$109)","v":912389},{"$f":"IFERROR(VLOOKUP($A57,'Parameter Values'!$A$78:$E$107,3,FALSE),'Parameter Values'!C$107)","v":61500},{"$f":"IFERROR(VLOOKUP($A57,'Parameter Values'!$A$78:$E$107,4,FALSE),'Parameter Values'!D$107)","v":1069000},{"$f":"IFERROR(VLOOKUP($A57,'Parameter Values'!$A$78:$E$109,5,FALSE),'Parameter Values'!E$109)","v":352.63942266632506},56373.697027686394,17324.334005127283,null,null,null,null,null,null,"Build Peak Period Emission (Metric tons/year)",{"$f":" 'Travel Time Savings'!H27*(1 + Growth_Rate)^(Opening_Year- Base_Year)*No_Build_Project_Length*P55* 365*(1/1000000)","v":3.51637239965082},{"$f":" 'Travel Time Savings'!$H$27*(1 + Growth_Rate)^(Opening_Year- Base_Year)*No_Build_Project_Length*Q55* 365*(1/1000000)","v":4.6352425804141506E-2},{"$f":" 'Travel Time Savings'!$H$27*(1 + Growth_Rate)^(Opening_Year- Base_Year)*No_Build_Project_Length*R55* 365*(1/1000000)","v":0.11680996927128336},{"$f":" 'Travel Time Savings'!$H$27*(1 + Growth_Rate)^(Opening_Year- Base_Year)*No_Build_Project_Length*S55* 365*(1/1000000)","v":2622.6706032441293},{"$f":" 'Travel Time Savings'!H27*(1 + Growth_Rate)^(Opening_Year- Base_Year)*No_Build_Project_Length*T55* 365*(1/1000000)","v":0.8194555091555159},"<-Build total emissions in metric tons per year, calculated as: 365 * Build Emission Factor * Annual VMT"]
[{"$f":"IF(A57<'Project Information'!$B$11,A57+1,\"\")","v":""},{"$f":"IFERROR(VLOOKUP($A58,'Parameter Values'!$A$78:$E$107,2,FALSE),'Parameter Values'!B$107)","v":22000},{"$f":"IFERROR(_xlfn.XLOOKUP($A58, 'Parameter Values'!$A$79:$A$109,'Parameter Values'!$G$79:$G$109), 'Parameter Values'!$G$109)","v":912389},{"$f":"IFERROR(VLOOKUP($A58,'Parameter Values'!$A$78:$E$107,3,FALSE),'Parameter Values'!C$107)","v":61500},{"$f":"IFERROR(VLOOKUP($A58,'Parameter Values'!$A$78:$E$107,4,FALSE),'Parameter Values'!D$107)","v":1069000},{"$f":"IFERROR(VLOOKUP($A58,'Parameter Values'!$A$78:$E$109,5,FALSE),'Parameter Values'!E$109)","v":357.11738358907206},0,0,null,null,null,null,null,null,"The reductions in emissions may stem from operational improvements or investments in technologies (such as electrification) that reduce fuel usage."]
[{"$f":"IF(A58<'Project Information'!$B$11,A58+1,\"\")","v":""},{"$f":"IFERROR(VLOOKUP($A59,'Parameter Values'!$A$78:$E$107,2,FALSE),'Parameter Values'!B$107)","v":22000},{"$f":"IFERROR(_xlfn.XLOOKUP($A59, 'Parameter Values'!$A$79:$A$109,'Parameter Values'!$G$79:$G$109), 'Parameter Values'!$G$109)","v":912389},{"$f":"IFERROR(VLOOKUP($A59,'Parameter Values'!$A$78:$E$107,3,FALSE),'Parameter Values'!C$107)","v":61500},{"$f":"IFERROR(VLOOKUP($A59,'Parameter Values'!$A$78:$E$107,4,FALSE),'Parameter Values'!D$107)","v":1069000},{"$f":"IFERROR(VLOOKUP($A59,'Parameter Values'!$A$78:$E$109,5,FALSE),'Parameter Values'!E$109)","v":357.11738358907206},0,0]
[{"$f":"IF(A59<'Project Information'!$B$11,A59+1,\"\")","v":""},{"$f":"IFERROR(VLOOKUP($A60,'Parameter Values'!$A$78:$E$107,2,FALSE),'Parameter Values'!B$107)","v":22000},{"$f":"IFERROR(_xlfn.XLOOKUP($A60, 'Parameter Values'!$A$79:$A$109,'Parameter Values'!$G$79:$G$109), 'Parameter Values'!$G$109)","v":912389},{"$f":"IFERROR(VLOOKUP($A60,'Parameter Values'!$A$78:$E$107,3,FALSE),'Parameter Values'!C$107)","v":61500},{"$f":"IFERROR(VLOOKUP($A60,'Parameter Values'!$A$78:$E$107,4,FALSE),'Parameter Values'!D$107)","v":1069000},{"$f":"IFERROR(VLOOKUP($A60,'Parameter Values'!$A$78:$E$109,5,FALSE),'Parameter Values'!E$109)","v":357.11738358907206},0,0,null,null,null,null,null,null,"No Build Annual Idling Time (hours)",{"$f":"IFERROR(365*'Travel Time Savings'!H27*No_Build_Project_Length*(1/'Travel Time Savings'!H26-1/'Travel Time Savings'!H25) * 0.8, \"\")","v":-3468.9459379815253},"<- Estimated no build idling time"]
[{"$f":"IF(A60<'Project Information'!$B$11,A60+1,\"\")","v":""},{"$f":"IFERROR(VLOOKUP($A61,'Parameter Values'!$A$78:$E$107,2,FALSE),'Parameter Values'!B$107)","v":22000},{"$f":"IFERROR(_xlfn.XLOOKUP($A61, 'Parameter Values'!$A$79:$A$109,'Parameter Values'!$G$79:$G$109), 'Parameter Values'!$G$109)","v":912389},{"$f":"IFERROR(VLOOKUP($A61,'Parameter Values'!$A$78:$E$107,3,FALSE),'Parameter Values'!C$107)","v":61500},{"$f":"IFERROR(VLOOKUP($A61,'Parameter Values'!$A$78:$E$107,4,FALSE),'Parameter Values'!D$107)","v":1069000},{"$f":"IFERROR(VLOOKUP($A61,'Parameter Values'!$A$78:$E$109,5,FALSE),'Parameter Values'!E$109)","v":357.11738358907206},0,0,null,null,null,null,null,null,"Build Annual Idling Time (hours)",{"$f":"IFERROR(P60*(1-'Travel Time Savings'!H42), \"\")","v":-1012.902353203971},"<- Estimated build idling time"]
[{"$f":"IF(A61<'Project Information'!$B$11,A61+1,\"\")","v":""},{"$f":"IFERROR(VLOOKUP($A62,'Parameter Values'!$A$78:$E$107,2,FALSE),'Parameter Values'!B$107)","v":22000},{"$f":"IFERROR(_xlfn.XLOOKUP($A62, 'Parameter Values'!$A$79:$A$109,'Parameter Values'!$G$79:$G$109), 'Parameter Values'!$G$109)","v":912389},{"$f":"IFERROR(VLOOKUP($A62,'Parameter Values'!$A$78:$E$107,3,FALSE),'Parameter Values'!C$107)","v":61500},{"$f":"IFERROR(VLOOKUP($A62,'Parameter Values'!$A$78:$E$107,4,FALSE),'Parameter Values'!D$107)","v":1069000},{"$f":"IFERROR(VLOOKUP($A62,'Parameter Values'!$A$78:$E$109,5,FALSE),'Parameter Values'!E$109)","v":357.11738358907206},0,0]
[null,null,null,null,null,"Total:",{"$f":"SUM(G33:G62)","v":1095771.879431088},{"$f":"SUM(H33:H62)","v":341494.237053519},null,null,null,null,null,null,"Emission Type","NOX","SOX","PM2.5","CO2","VOC"]
[null,null,null,null,null,"Discounted Total:",{"$f":"NPV(0.031, G33:G62)/(1.031 ^ (Opening_Year - Base_Year - 1))","v":625556.74788572569},{"$f":"NPV(0.02, H33:H62)/(1.02 ^ (Opening_Year - Base_Year - 1))","v":236451.39911065839},null,null,null,null,null,null,"Idling Emission Factors (gms/hour)",{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP($P$36, 'Emission Factors'!$D$303:$D$306, 'Emission Factors'!$E$303:$E$306), 0)","v":4.4315019385088332},{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP($P$36, 'Emission Factors'!$D$303:$D$306, 'Emission Factors'!$F$303:$F$306),0)","v":7.6252056928225204E-2},{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP($P$36, 'Emission Factors'!$D$303:$D$306, 'Emission Factors'!$H$303:$H$306),0)","v":0.1548827115681167},{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP($P$36,'Emission Factors'!$D$303:$D$306,'Emission Factors'!$I$303:$I$306),0)","v":4334.4935933031284},{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP($P$36, 'Emission Factors'!$D$303:$D$306, 'Emission Factors'!$G$303:$G$306),0)","v":1.0014641058613101},"<- Emission factors for idling time"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"No Build Peak Annual Idling Emissions (metric tons/year)",{"$f":"IFERROR(P60*P$64/1000000, 0)","v":-1.5372640648747472E-2},{"$f":"IFERROR(P60*Q$64/1000000, 0)","v":-2.6451426314390286E-4},{"$f":"IFERROR(P60*R$64/1000000, 0)","v":-5.3727975315778255E-4},{"$f":"IFERROR(S$64*P$60/1000000,0)","v":-15.036123943695832},{"$f":"IFERROR(T$64*P60/1000000, 0)","v":-3.474024842061892E-3},"<- No build idling time"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Build Peak Annual Idling Emission (metric tons/year)",{"$f":"IFERROR(P61*P$64/1000000, 0)","v":-4.4886787417435566E-3},{"$f":"IFERROR(P61*Q$64/1000000, 0)","v":-7.7235887899242467E-5},{"$f":"IFERROR(P61*R$64/1000000,0)","v":-1.568810630179573E-4},{"$f":"IFERROR(S$64*P61/1000000,0)","v":-4.3904187606042742},{"$f":"IFERROR(T$64*P61/1000000, 0)","v":-1.0143853494762316E-3},"<- Build idling time"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Heavy Diesel Truck Idling Emission Factors (gms/hour)",{"$f":"'Emission Factors'!D310","v":88.545500360000005},"-",{"$f":"'Emission Factors'!G310","v":1.1000000000000001},{"$f":"'Emission Factors'!F310","v":7833.43},{"$f":"'Emission Factors'!E310","v":12.56844813}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"No Build Peak Annual Truck Idling Emissions (metric tons/year)",{"$f":"IFERROR(P60*P43*P67*Assumed_Heavy_Truck_Percent/1000000, 0)","v":-1.8431816451119321E-3},"-",{"$f":"IFERROR(P60*P43*R67*Assumed_Heavy_Truck_Percent/1000000,0)","v":-2.2897829944829571E-5},{"$f":"IFERROR(P60*P43*S67*Assumed_Heavy_Truck_Percent/1000000,0)","v":-0.16306231638611482},{"$f":"IFERROR(P60*P43*T67*Assumed_Heavy_Truck_Percent/1000000,0)","v":-2.616274435919556E-4}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Build Peak Annual Truck Idling Emission (metric tons/year)",{"$f":"IFERROR(P61*P43*P67*Assumed_Heavy_Truck_Percent/1000000, 0)","v":-5.381931742650829E-4},"-",{"$f":"IFERROR(P61*P43*R67*Assumed_Heavy_Truck_Percent/1000000,0)","v":-6.6859692393700669E-6},{"$f":"IFERROR(P61*P43*S67*Assumed_Heavy_Truck_Percent/1000000,0)","v":-4.7612792744326053E-2},{"$f":"IFERROR(P61*P43*T67*Assumed_Heavy_Truck_Percent/1000000,0)","v":-7.6392961439816578E-5}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Reduced Start Emission (metric ton/year)",{"$f":"$P46*'Emission Factors'!$E$314/1000000","v":2.6672921904858319E-2},{"$f":"$P46*'Emission Factors'!$F$314/1000000","v":1.764208797854635E-4},{"$f":"$P46*'Emission Factors'!$H$314/1000000","v":3.1725790809466797E-4},{"$f":"$P46*'Emission Factors'!$I$314/1000000","v":7.9847117476017564},{"$f":"$P46*'Emission Factors'!$G$314/1000000","v":3.7478686634393334E-2}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Year","Build Non-CO2 Emission Savings From Reduced VMT ($)","Build CO2 Emission Savings From Reduced VMT ($)",null,"Total Non-CO2 Emission Reduction Savings ($)","Total CO2 Emission Reduction Savings ($)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Project Information'!$B$9","v":2028},{"$f":"P47*$B$18","v":1304.4903847555909},{"$f":"IF(ISBLANK(S56), 0,P47*$C$18)","v":11218.617308898083},null,{"$f":"IF(O73<>\"\",P73+((MAX(0,$P$56-$P$57)+($P$65-$P$66)+$P$68-$P$69+$P$70)*$B33+(MAX(0,$Q$56-$Q$57)+($Q$65-$Q$66)+$Q$70)*$D33+(MAX(0,$R$56-$R$57)+($R$65-$R$66)+($R$68-$R$69)+$R$70)*$E33+(MAX(0,$T$56-$T$57)+($T$65-$T$66)+($T$68-$T$69)+$T$70)*$C33)*(1+Growth_Rate)^(O73-$O$73), \"\")","v":32459.035396809526},{"$f":"IF(O73<>\"\", Q73+(MAX(0,$S$56-$S$57) + ($S$65-$S$66) +($S$68-$S$69)+$S$70)*$F33 * (1 + Growth_Rate) ^(O73-$O$73), \"\")","v":10525.488537454163}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O73<'Project Information'!$B$11,O73+1,\"\")","v":2029},{"$f":"IF($O74<>\"\", P73+(P73*Growth_Rate), 0)","v":1333.3880656073793},{"$f":"IF(O74<>\"\", Q73+(Q73*Growth_Rate),0)","v":11467.137364223463},null,33616.763911011556,10749.122914941161]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O74<'Project Information'!$B$11,O74+1,\"\")","v":2030},{"$f":"IF(O75<>\"\", P74+(P74*Growth_Rate), 0)","v":1362.9259013950496},11721.162751997428,null,34812.204569566034,10974.252772183818]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O75<'Project Information'!$B$11,O75+1,\"\")","v":2031},1393.1180731300135,11980.815428918118,null,35583.380799881423,11204.082056506084]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O76<'Project Information'!$B$11,O76+1,\"\")","v":2032},1423.9790759680775,12246.220053325469,null,36371.640486575307,11442.101403032942]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O77<'Project Information'!$B$11,O77+1,\"\")","v":2033},1455.5237261685156,12517.504045049236,null,37177.362070359901,11681.6999147678]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O78<'Project Information'!$B$11,O78+1,\"\")","v":2034},1487.7671682073039,12794.797646582816,null,38000.932375342971,11926.298819786938]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O79<'Project Information'!$B$11,O79+1,\"\")","v":2035},1520.7248820479306,13078.233985612205,null,38842.746794740771,12179.625502878285]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O80<'Project Information'!$B$11,O80+1,\"\")","v":2036},1554.4126905732714,13367.949138930137,null,39703.209480704951,12434.619504891776]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O81<'Project Information'!$B$11,O81+1,\"\")","v":2037},1588.8467671821013,13664.082197766074,null,40582.733538354543,12694.934069844528]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O82<'Project Information'!$B$11,O82+1,\"\")","v":2038},1624.0436435538857,13966.775334563421,null,41481.741224106299,12964.549389505431]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O83<'Project Information'!$B$11,O83+1,\"\")","v":2039},1660.020217585582,14276.173871236011,null,42400.664148398522,13235.92487093174]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O84<'Project Information'!$B$11,O84+1,\"\")","v":2040},1696.7937615042613,14592.426348936651,null,43339.943482905735,13512.961508553322]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O85<'Project Information'!$B$11,O85+1,\"\")","v":2041},1734.3819301594426,14915.684599371212,null,44300.030172343628,13795.776946944534]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O86<'Project Information'!$B$11,O86+1,\"\")","v":2042},1772.802769499126,15246.103817692489,null,45281.385150966053,14084.491264805471]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O87<'Project Information'!$B$11,O87+1,\"\")","v":2043},1812.0747252335875,15583.842637008858,null,46284.479563857945,14379.227025073846]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O88<'Project Information'!$B$11,O88+1,\"\")","v":2044},1852.2166516911009,15929.063204543474,null,47309.79499313041,14680.109326062518]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O89<'Project Information'!$B$11,O89+1,\"\")","v":2045},1893.2478208698342,16281.93125948058,null,48357.823689126635,14987.265853643603]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O90<'Project Information'!$B$11,O90+1,\"\")","v":2046},1935.1879316902682,16642.616212536312,null,49429.068806749536,15300.826934500377]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O91<'Project Information'!$B$11,O91+1,\"\")","v":2047},1978.0571194525801,17011.291227292193,null,50524.044647024624,15616.212486615113]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O92<'Project Information'!$B$11,O92+1,\"\")","v":2048},2021.8759655035292,17388.133303330356,null,51643.276904014223,15942.880083256785]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O93<'Project Information'!$B$11,O93+1,\"\")","v":2049},2066.6655071174901,17773.32336121042,null,52787.302917201239,16276.357294216401]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O94<'Project Information'!$B$11,O94+1,\"\")","v":2050},2112.4472475963744,18167.046329328827,null,53956.671929464042,16616.785512830658]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O95<'Project Information'!$B$11,O95+1,\"\")","v":2051},2159.2431665932909,18569.491232702308,null,55151.945350765971,16964.309055164438]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O96<'Project Information'!$B$11,O96+1,\"\")","v":2052},2207.0757306648984,18980.851283718133,null,56373.697027686394,17324.334005127283]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O97<'Project Information'!$B$11,O97+1,\"\")","v":""},0,0,null,"",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O98<'Project Information'!$B$11,O98+1,\"\")","v":""},0,0,null,"",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O99<'Project Information'!$B$11,O99+1,\"\")","v":""},0,0,null,"",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O100<'Project Information'!$B$11,O100+1,\"\")","v":""},0,0,null,"",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O101<'Project Information'!$B$11,O101+1,\"\")","v":""},0,0,null,"",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total:",{"$f":"SUM(S73:S102)","v":1095771.879431088},{"$f":"SUM(T73:T102)","v":341494.237053519}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Discounted Total:",{"$f":"NPV(0.031, S73:S102)/(1.031 ^(Opening_Year - Base_Year - 1))","v":625556.74788572569},{"$f":"NPV(0.02, T73:T102)/(1.02 ^(Opening_Year - Base_Year - 1))","v":236451.39911065839}]

{"sheet":"Vehicle Operating Cost Savings","index":14,"n_rows":68,"n_cols":11,"rows_kept":68,"cut":false,"hidden":false,"merged":[]}
["Vehicle Operating Costs"]
[]
["-"]
[]
["-"]
["Recommended Monetization Values"]
["Vehicle Type","Recommended Value per Mile (2022 $)"]
["Light Duty Vehicles",{"$f":"'Parameter Values'!B53","v":0.52}]
["Commercial Trucks",{"$f":"'Parameter Values'!B54","v":1.32}]
["Train and Movement Type","Recommended Value per Hour (2022 $)"]
["Idling","Operating Costs"]
["Freight Train",{"$f":"'Parameter Values'!B63","v":273}]
["Commuter Train",{"$f":"'Parameter Values'!B64","v":299}]
["Amtrak Long-Distance",{"$f":"'Parameter Values'!B65","v":747}]
["Amtrak State-Supported",{"$f":"'Parameter Values'!B66","v":331}]
["Hauling","Operating Costs"]
["Freight Train",{"$f":"'Parameter Values'!B68","v":799}]
["Commuter Train",{"$f":"'Parameter Values'!B69","v":778}]
["Amtrak Long-Distance",{"$f":"'Parameter Values'!B70","v":1226}]
["Amtrak State-Supported",{"$f":"'Parameter Values'!B71","v":810}]
["All Movements","Operating Costs"]
["Freight Railcar",{"$f":"'Parameter Values'!B73","v":1.03}]
["-"]
["Vehicle Operating Costs"]
["Year","No Build Vehicle Operating Costs","Build Vehicle Operating Costs","Vehicle Operating Cost Savings",null,null,"Workspace"]
[{"$f":"'Project Information'!$B$9","v":2028},0,{"$f":"IF(A26 = \"\", 0,I37)","v":-45222.333338193821},{"$f":"B26-C26","v":45222.333338193821}]
[{"$f":"IF(A26<'Project Information'!$B$11,A26+1,\"\")","v":2029},0,-46224.119607722481,{"$f":"B27-C27","v":46224.119607722481},null,null,"Project ID:",{"$f":"Project_ID","v":688}]
[{"$f":"IF(A27<'Project Information'!$B$11,A27+1,\"\")","v":2030},0,-47248.097915028382,47248.097915028382]
[{"$f":"IF(A28<'Project Information'!$B$11,A28+1,\"\")","v":2031},0,-48294.759868507135,48294.759868507135,null,null,"Growth Rate:",{"$f":"Growth_Rate","v":2.2152467499561235E-2}]
[{"$f":"IF(A29<'Project Information'!$B$11,A29+1,\"\")","v":2032},0,-49364.607966893353,49364.607966893353]
[{"$f":"IF(A30<'Project Information'!$B$11,A30+1,\"\")","v":2033},0,-50458.155840508538,50458.155840508538,null,null,"Vehicle Type","No Build VMT (year open to traffic)","Build VMT (year open to traffic)","Reduced VMT (year open to traffic)","Total Cost Saving (year open to traffic)"]
[{"$f":"IF(A31<'Project Information'!$B$11,A31+1,\"\")","v":2034},0,-51575.928497853201,51575.928497853201,null,null,"Light Duty Vehicles",{"$f":"No_Build_Start_Annual_VMT","v":14364120.953069575},{"$f":"Build_Start_Annual_VMT","v":14277154.927419202},{"$f":"H32-I32","v":86966.025650372729},{"$f":"J32*$B$8","v":45222.333338193821}]
[{"$f":"IF(A32<'Project Information'!$B$11,A32+1,\"\")","v":2035},0,-52718.462577661587,52718.462577661587,null,null,"The template will calculate the vehicle operating cost savings based on the reduced VMTs."]
[{"$f":"IF(A33<'Project Information'!$B$11,A33+1,\"\")","v":2036},0,-53886.306606540071,53886.306606540071]
[{"$f":"IF(A34<'Project Information'!$B$11,A34+1,\"\")","v":2037},0,-55080.021262312839,55080.021262312839]
[{"$f":"IF(A35<'Project Information'!$B$11,A35+1,\"\")","v":2038},0,-56300.179643201365,56300.179643201365,null,null,"Year","No Build Vehicle Operating Costs","Build Vehicle Operating Costs","Vehicle Operating Cost Savings"]
[{"$f":"IF(A36<'Project Information'!$B$11,A36+1,\"\")","v":2039},0,-57547.367542966844,57547.367542966844,null,null,{"$f":"'Project Information'!$B$9","v":2028},0,{"$f":"IF(G37 = \"\", 0,-(K32+K33))","v":-45222.333338193821},{"$f":"H37-I37","v":45222.333338193821}]
[{"$f":"IF(A37<'Project Information'!$B$11,A37+1,\"\")","v":2040},0,-58822.183732147721,58822.183732147721,null,null,{"$f":"IF(G37<'Project Information'!$B$11,G37+1,\"\")","v":2029},0,{"$f":"IF(G38=\"\", 0, I37+(I37*Growth_Rate))","v":-46224.119607722481},{"$f":"H38-I38","v":46224.119607722481}]
[{"$f":"IF(A38<'Project Information'!$B$11,A38+1,\"\")","v":2041},0,-60125.24024552734,60125.24024552734,null,null,{"$f":"IF(G38<'Project Information'!$B$11,G38+1,\"\")","v":2030},0,-47248.097915028382,47248.097915028382]
[{"$f":"IF(A39<'Project Information'!$B$11,A39+1,\"\")","v":2042},0,-61457.162675969696,61457.162675969696,null,null,{"$f":"IF(G39<'Project Information'!$B$11,G39+1,\"\")","v":2031},0,-48294.759868507135,48294.759868507135]
[{"$f":"IF(A40<'Project Information'!$B$11,A40+1,\"\")","v":2043},0,-62818.590474764365,62818.590474764365,null,null,{"$f":"IF(G40<'Project Information'!$B$11,G40+1,\"\")","v":2032},0,-49364.607966893353,49364.607966893353]
[{"$f":"IF(A41<'Project Information'!$B$11,A41+1,\"\")","v":2044},0,-64210.177258624826,64210.177258624826,null,null,{"$f":"IF(G41<'Project Information'!$B$11,G41+1,\"\")","v":2033},0,-50458.155840508538,50458.155840508538]
[{"$f":"IF(A42<'Project Information'!$B$11,A42+1,\"\")","v":2045},0,-65632.591123487582,65632.591123487582,null,null,{"$f":"IF(G42<'Project Information'!$B$11,G42+1,\"\")","v":2034},0,-51575.928497853201,51575.928497853201]
[{"$f":"IF(A43<'Project Information'!$B$11,A43+1,\"\")","v":2046},0,-67086.514965262628,67086.514965262628,null,null,{"$f":"IF(G43<'Project Information'!$B$11,G43+1,\"\")","v":2035},0,-52718.462577661587,52718.462577661587]
[{"$f":"IF(A44<'Project Information'!$B$11,A44+1,\"\")","v":2047},0,-68572.646807689438,68572.646807689438,null,null,{"$f":"IF(G44<'Project Information'!$B$11,G44+1,\"\")","v":2036},0,-53886.306606540071,53886.306606540071]
[{"$f":"IF(A45<'Project Information'!$B$11,A45+1,\"\")","v":2048},0,-70091.700137455671,70091.700137455671,null,null,{"$f":"IF(G45<'Project Information'!$B$11,G45+1,\"\")","v":2037},0,-55080.021262312839,55080.021262312839]
[{"$f":"IF(A46<'Project Information'!$B$11,A46+1,\"\")","v":2049},0,-71644.40424673965,71644.40424673965,null,null,{"$f":"IF(G46<'Project Information'!$B$11,G46+1,\"\")","v":2038},0,-56300.179643201365,56300.179643201365]
[{"$f":"IF(A47<'Project Information'!$B$11,A47+1,\"\")","v":2050},0,-73231.504583340982,73231.504583340982,null,null,{"$f":"IF(G47<'Project Information'!$B$11,G47+1,\"\")","v":2039},0,-57547.367542966844,57547.367542966844]
[{"$f":"IF(A48<'Project Information'!$B$11,A48+1,\"\")","v":2051},0,-74853.763108567407,74853.763108567407,null,null,{"$f":"IF(G48<'Project Information'!$B$11,G48+1,\"\")","v":2040},0,-58822.183732147721,58822.183732147721]
[{"$f":"IF(A49<'Project Information'!$B$11,A49+1,\"\")","v":2052},0,-76511.958663049809,76511.958663049809,null,null,{"$f":"IF(G49<'Project Information'!$B$11,G49+1,\"\")","v":2041},0,-60125.24024552734,60125.24024552734]
[{"$f":"IF(A50<'Project Information'!$B$11,A50+1,\"\")","v":""},0,0,0,null,null,{"$f":"IF(G50<'Project Information'!$B$11,G50+1,\"\")","v":2042},0,-61457.162675969696,61457.162675969696]
[{"$f":"IF(A51<'Project Information'!$B$11,A51+1,\"\")","v":""},0,0,0,null,null,{"$f":"IF(G51<'Project Information'!$B$11,G51+1,\"\")","v":2043},0,-62818.590474764365,62818.590474764365]
[{"$f":"IF(A52<'Project Information'!$B$11,A52+1,\"\")","v":""},0,0,0,null,null,{"$f":"IF(G52<'Project Information'!$B$11,G52+1,\"\")","v":2044},0,-64210.177258624826,64210.177258624826]
[{"$f":"IF(A53<'Project Information'!$B$11,A53+1,\"\")","v":""},0,0,0,null,null,{"$f":"IF(G53<'Project Information'!$B$11,G53+1,\"\")","v":2045},0,-65632.591123487582,65632.591123487582]
[{"$f":"IF(A54<'Project Information'!$B$11,A54+1,\"\")","v":""},0,0,0,null,null,{"$f":"IF(G54<'Project Information'!$B$11,G54+1,\"\")","v":2046},0,-67086.514965262628,67086.514965262628]
["Total:",null,{"$f":"SUM(C26:C55)","v":-1488978.7786900168},{"$f":"SUM(D26:D55)","v":1488978.7786900168},null,null,{"$f":"IF(G55<'Project Information'!$B$11,G55+1,\"\")","v":2047},0,-68572.646807689438,68572.646807689438]
["Discounted Total:",null,{"$f":"NPV(0.031, C26:C55)/(1.031 ^ (Opening_Year - Base_Year - 1))","v":-850478.98634593794},{"$f":"NPV(0.031, D26:D55)/(1.031 ^ (Opening_Year - Base_Year - 1))","v":850478.98634593794},null,null,{"$f":"IF(G56<'Project Information'!$B$11,G56+1,\"\")","v":2048},0,-70091.700137455671,70091.700137455671]
[null,null,null,null,null,null,{"$f":"IF(G57<'Project Information'!$B$11,G57+1,\"\")","v":2049},0,-71644.40424673965,71644.40424673965]
[null,null,null,null,null,null,{"$f":"IF(G58<'Project Information'!$B$11,G58+1,\"\")","v":2050},0,-73231.504583340982,73231.504583340982]
[null,null,null,null,null,null,{"$f":"IF(G59<'Project Information'!$B$11,G59+1,\"\")","v":2051},0,-74853.763108567407,74853.763108567407]
[null,null,null,null,null,null,{"$f":"IF(G60<'Project Information'!$B$11,G60+1,\"\")","v":2052},0,-76511.958663049809,76511.958663049809]
[null,null,null,null,null,null,{"$f":"IF(G61<'Project Information'!$B$11,G61+1,\"\")","v":""},0,0,0]
[null,null,null,null,null,null,{"$f":"IF(G62<'Project Information'!$B$11,G62+1,\"\")","v":""},0,0,0]
[null,null,null,null,null,null,{"$f":"IF(G63<'Project Information'!$B$11,G63+1,\"\")","v":""},0,0,0]
[null,null,null,null,null,null,{"$f":"IF(G64<'Project Information'!$B$11,G64+1,\"\")","v":""},0,0,0]
[null,null,null,null,null,null,{"$f":"IF(G65<'Project Information'!$B$11,G65+1,\"\")","v":""},0,0,0]
[null,null,null,null,null,null,"Total:",null,{"$f":"SUM(I37:I66)","v":-1488978.7786900168},{"$f":"SUM(J37:J66)","v":1488978.7786900168}]
[null,null,null,null,null,null,"Discounted Total:",null,{"$f":" NPV(0.031, I37:I66)/(1.031 ^ (Opening_Year - Base_Year - 1))","v":-850478.98634593794},{"$f":" NPV(0.031, J37:J66)/(1.031 ^ (Opening_Year - Base_Year - 1))","v":850478.98634593794}]

{"sheet":"Other Highway Use Externalities","index":15,"n_rows":64,"n_cols":8,"rows_kept":64,"cut":false,"hidden":false,"merged":[]}
["Other Highway Use Externalities"]
[]
["-"]
[]
["-"]
["Recommended Monetization Values"]
["Vehicle Type and Location","Congestion Cost per VMT","Noise Cost per VMT","Safety Cost per VMT"]
[{"$f":"'Parameter Values'!A232","v":"Light-Duty Vehicles - Urban"},{"$f":"'Parameter Values'!B232","v":0.13800000000000001},{"$f":"'Parameter Values'!C232","v":1.9E-3},{"$f":"'Parameter Values'!D232","v":1.7000000000000001E-2}]
[{"$f":"'Parameter Values'!A233","v":"Light-Duty Vehicles - Rural"},{"$f":"'Parameter Values'!B233","v":2.9000000000000001E-2},{"$f":"'Parameter Values'!C233","v":2.0000000000000001E-4},{"$f":"'Parameter Values'!D233","v":9.6000000000000002E-2}]
[{"$f":"'Parameter Values'!A234","v":"Light-Duty Vehicles – All Locations"},{"$f":"'Parameter Values'!B234","v":0.11600000000000001},{"$f":"'Parameter Values'!C234","v":1.1000000000000001E-3},{"$f":"'Parameter Values'!D234","v":0.04}]
[{"$f":"'Parameter Values'!A235","v":"Buses and Trucks - Urban"},{"$f":"'Parameter Values'!B235","v":0.34499999999999997},{"$f":"'Parameter Values'!C235","v":4.3700000000000003E-2},{"$f":"'Parameter Values'!D235","v":1.6E-2}]
[{"$f":"'Parameter Values'!A236","v":"Buses and Trucks - Rural"},{"$f":"'Parameter Values'!B236","v":7.4999999999999997E-2},{"$f":"'Parameter Values'!C236","v":3.7000000000000002E-3},{"$f":"'Parameter Values'!D236","v":2.7E-2}]
[{"$f":"'Parameter Values'!A237","v":"Buses and Trucks – All Locations"},{"$f":"'Parameter Values'!B237","v":0.23599999999999999},{"$f":"'Parameter Values'!C237","v":2.1999999999999999E-2},{"$f":"'Parameter Values'!D237","v":2.1000000000000001E-2}]
[{"$f":"'Parameter Values'!A238","v":"All Vehicles - Urban"},{"$f":"'Parameter Values'!B238","v":0.154},{"$f":"'Parameter Values'!C238","v":5.1000000000000004E-3},{"$f":"'Parameter Values'!D238","v":1.7000000000000001E-2}]
[{"$f":"'Parameter Values'!A239","v":"All Vehicles - Rural"},{"$f":"'Parameter Values'!B239","v":3.5999999999999997E-2},{"$f":"'Parameter Values'!C239","v":6.9999999999999999E-4},{"$f":"'Parameter Values'!D239","v":8.5999999999999993E-2}]
[{"$f":"'Parameter Values'!A240","v":"All Vehicles – All Locations"},{"$f":"'Parameter Values'!B240","v":0.128},{"$f":"'Parameter Values'!C240","v":3.0999999999999999E-3},{"$f":"'Parameter Values'!D240","v":3.7999999999999999E-2}]
["-"]
["Avoided Externality Benefits"]
["Year","Avoided Externalities",null,null,null,"Workspace - Applicants may create new sheets for more space"]
[{"$f":"'Project Information'!$B$9","v":2028},{"$f":"IF(A20 = \"\", 0, G33)","v":14705.95493747778}]
[{"$f":"IF(A20<'Project Information'!$B$11,A20+1,\"\")","v":2029},15031.728126280268,null,null,null,"Project ID: ",{"$f":"Project_ID","v":688}]
[{"$f":"IF(A21<'Project Information'!$B$11,A21+1,\"\")","v":2030},15364.717995059933]
[{"$f":"IF(A22<'Project Information'!$B$11,A22+1,\"\")","v":2031},15705.084411085421,null,null,null,"Growth Rate:",{"$f":"Growth_Rate","v":2.2152467499561235E-2}]
[{"$f":"IF(A23<'Project Information'!$B$11,A23+1,\"\")","v":2032},16052.990783079857]
[{"$f":"IF(A24<'Project Information'!$B$11,A24+1,\"\")","v":2033},16408.604139672789,null,null,null,"Vehicle Type and Location","Annual VMT Reduction (year open to traffic)","Avoided Externalities (year open to traffic)"]
[{"$f":"IF(A25<'Project Information'!$B$11,A25+1,\"\")","v":2034},16772.095209590057,null,null,null,{"$f":"$A$16","v":"All Vehicles – All Locations"},{"$f":"Reduced_Annual_VMT_Open_Year","v":86966.025650371259},{"$f":"G26*($B$16+$C$16+$D$16)","v":14705.95493747778}]
[{"$f":"IF(A26<'Project Information'!$B$11,A26+1,\"\")","v":2035},17143.638503620048]
[{"$f":"IF(A27<'Project Information'!$B$11,A27+1,\"\")","v":2036},17523.412398395718,null,null,null,"Fill the above table based on the data available. Fill only one section to avoid double counting."]
[{"$f":"IF(A28<'Project Information'!$B$11,A28+1,\"\")","v":2037},17911.599222032586,null,null,null,"It calculates the total annual VMT reduced for all types of vehicles and locations by default."]
[{"$f":"IF(A29<'Project Information'!$B$11,A29+1,\"\")","v":2038},18308.38534166383,null,null,null,"If any detailed value presents in the other sections, the total VMT will be 0 to avoid double counting."]
[{"$f":"IF(A30<'Project Information'!$B$11,A30+1,\"\")","v":2039},18713.961252914483]
[{"$f":"IF(A31<'Project Information'!$B$11,A31+1,\"\")","v":2040},19128.521671357721,null,null,null,"Year","Avoided Externalities"]
[{"$f":"IF(A32<'Project Information'!$B$11,A32+1,\"\")","v":2041},19552.265625997126,null,null,null,{"$f":"'Project Information'!$B$9","v":2028},{"$f":"IF(F33 = \"\", 0, H26)","v":14705.95493747778}]
[{"$f":"IF(A33<'Project Information'!$B$11,A33+1,\"\")","v":2042},19985.396554819818,null,null,null,{"$f":"IF(F33<'Project Information'!$B$11,F33+1,\"\")","v":2029},{"$f":"IF(F34 = \"\", 0, G33+(G33*Growth_Rate))","v":15031.728126280268}]
[{"$f":"IF(A34<'Project Information'!$B$11,A34+1,\"\")","v":2043},20428.122402466306,null,null,null,{"$f":"IF(F34<'Project Information'!$B$11,F34+1,\"\")","v":2030},15364.717995059933]
[{"$f":"IF(A35<'Project Information'!$B$11,A35+1,\"\")","v":2044},20880.655720063998,null,null,null,{"$f":"IF(F35<'Project Information'!$B$11,F35+1,\"\")","v":2031},15705.084411085421]
[{"$f":"IF(A36<'Project Information'!$B$11,A36+1,\"\")","v":2045},21343.213767272242,null,null,null,{"$f":"IF(F36<'Project Information'!$B$11,F36+1,\"\")","v":2032},16052.990783079857]
[{"$f":"IF(A37<'Project Information'!$B$11,A37+1,\"\")","v":2046},21816.018616587928,null,null,null,{"$f":"IF(F37<'Project Information'!$B$11,F37+1,\"\")","v":2033},16408.604139672789]
[{"$f":"IF(A38<'Project Information'!$B$11,A38+1,\"\")","v":2047},22299.297259961713,null,null,null,{"$f":"IF(F38<'Project Information'!$B$11,F38+1,\"\")","v":2034},16772.095209590057]
[{"$f":"IF(A39<'Project Information'!$B$11,A39+1,\"\")","v":2048},22793.28171777607,null,null,null,{"$f":"IF(F39<'Project Information'!$B$11,F39+1,\"\")","v":2035},17143.638503620048]
[{"$f":"IF(A40<'Project Information'!$B$11,A40+1,\"\")","v":2049},23298.209150237446,null,null,null,{"$f":"IF(F40<'Project Information'!$B$11,F40+1,\"\")","v":2036},17523.412398395718]
[{"$f":"IF(A41<'Project Information'!$B$11,A41+1,\"\")","v":2050},23814.321971236062,null,null,null,{"$f":"IF(F41<'Project Information'!$B$11,F41+1,\"\")","v":2037},17911.599222032586]
[{"$f":"IF(A42<'Project Information'!$B$11,A42+1,\"\")","v":2051},24341.867964727957,null,null,null,{"$f":"IF(F42<'Project Information'!$B$11,F42+1,\"\")","v":2038},18308.38534166383]
[{"$f":"IF(A43<'Project Information'!$B$11,A43+1,\"\")","v":2052},24881.100403695204,null,null,null,{"$f":"IF(F43<'Project Information'!$B$11,F43+1,\"\")","v":2039},18713.961252914483]
[{"$f":"IF(A44<'Project Information'!$B$11,A44+1,\"\")","v":""},0,null,null,null,{"$f":"IF(F44<'Project Information'!$B$11,F44+1,\"\")","v":2040},19128.521671357721]
[{"$f":"IF(A45<'Project Information'!$B$11,A45+1,\"\")","v":""},0,null,null,null,{"$f":"IF(F45<'Project Information'!$B$11,F45+1,\"\")","v":2041},19552.265625997126]
[{"$f":"IF(A46<'Project Information'!$B$11,A46+1,\"\")","v":""},0,null,null,null,{"$f":"IF(F46<'Project Information'!$B$11,F46+1,\"\")","v":2042},19985.396554819818]
[{"$f":"IF(A47<'Project Information'!$B$11,A47+1,\"\")","v":""},0,null,null,null,{"$f":"IF(F47<'Project Information'!$B$11,F47+1,\"\")","v":2043},20428.122402466306]
[{"$f":"IF(A48<'Project Information'!$B$11,A48+1,\"\")","v":""},0,null,null,null,{"$f":"IF(F48<'Project Information'!$B$11,F48+1,\"\")","v":2044},20880.655720063998]
["Total:",{"$f":"SUM(B20:B49)","v":484204.44514707243},null,null,null,{"$f":"IF(F49<'Project Information'!$B$11,F49+1,\"\")","v":2045},21343.213767272242]
["Discounted Total:",{"$f":"NPV(0.031, B20:B49)/(1.031 ^ (Opening_Year - Base_Year - 1))","v":276569.22421364556},null,null,null,{"$f":"IF(F50<'Project Information'!$B$11,F50+1,\"\")","v":2046},21816.018616587928]
[null,null,null,null,null,{"$f":"IF(F51<'Project Information'!$B$11,F51+1,\"\")","v":2047},22299.297259961713]
[null,null,null,null,null,{"$f":"IF(F52<'Project Information'!$B$11,F52+1,\"\")","v":2048},22793.28171777607]
[null,null,null,null,null,{"$f":"IF(F53<'Project Information'!$B$11,F53+1,\"\")","v":2049},23298.209150237446]
[null,null,null,null,null,{"$f":"IF(F54<'Project Information'!$B$11,F54+1,\"\")","v":2050},23814.321971236062]
[null,null,null,null,null,{"$f":"IF(F55<'Project Information'!$B$11,F55+1,\"\")","v":2051},24341.867964727957]
[null,null,null,null,null,{"$f":"IF(F56<'Project Information'!$B$11,F56+1,\"\")","v":2052},24881.100403695204]
[null,null,null,null,null,{"$f":"IF(F57<'Project Information'!$B$11,F57+1,\"\")","v":""},0]
[null,null,null,null,null,{"$f":"IF(F58<'Project Information'!$B$11,F58+1,\"\")","v":""},0]
[null,null,null,null,null,{"$f":"IF(F59<'Project Information'!$B$11,F59+1,\"\")","v":""},0]
[null,null,null,null,null,{"$f":"IF(F60<'Project Information'!$B$11,F60+1,\"\")","v":""},0]
[null,null,null,null,null,{"$f":"IF(F61<'Project Information'!$B$11,F61+1,\"\")","v":""},0]
[null,null,null,null,null,"Total:",{"$f":"SUM(G33:G62)","v":484204.44514707243}]
[null,null,null,null,null,"Discounted Total:",{"$f":"NPV(0.031, G33:G62)/(1.031 ^ (Opening_Year - Base_Year - 1))","v":276569.22421364556}]

{"sheet":"Amenity Benefits","index":16,"n_rows":64,"n_cols":6,"rows_kept":64,"cut":false,"hidden":false,"merged":[]}
["Amenity Benefits"]
[]
["-"]
[]
["-"]
["For recommended monetization values, please refer to the Parameter Values tab directly. "]
["There are numerous potential values for pedestrian facilities, bicycle facilities, transit vehicles, and transit stations."]
["-"]
["Amenity Benefits"]
["Year","Amenity Benefits",null,null,"Workspace"]
[{"$f":"'Project Information'!$B$9","v":2028},{"$f":"IF(A11 = \"\", 0, F33)","v":908377.23510200623}]
[{"$f":"IF(A11<'Project Information'!$B$11,A11+1,\"\")","v":2029},926544.77980404638,null,null,"Project ID: ",{"$f":"Project_ID","v":688}]
[{"$f":"IF(A12<'Project Information'!$B$11,A12+1,\"\")","v":2030},945075.67540012731]
[{"$f":"IF(A13<'Project Information'!$B$11,A13+1,\"\")","v":2031},963977.18890812981,null,null,"Bike/Ped Growth Rate:",{"$f":"BikePed_GR","v":0.02}]
[{"$f":"IF(A14<'Project Information'!$B$11,A14+1,\"\")","v":2032},983256.73268629238,null,null,"Build Project Length (mile):",{"$f":"Build_Project_Length","v":1.4}]
[{"$f":"IF(A15<'Project Information'!$B$11,A15+1,\"\")","v":2033},1002921.8673400183]
[{"$f":"IF(A16<'Project Information'!$B$11,A16+1,\"\")","v":2034},1022980.3046868187,null,null,"Pedestrian Facility Benefit"]
[{"$f":"IF(A17<'Project Information'!$B$11,A17+1,\"\")","v":2035},1043439.9107805549,null,null,"Added Sidewalk Width (ft)",{"$f":"'Project Information'!B28","v":5}]
[{"$f":"IF(A18<'Project Information'!$B$11,A18+1,\"\")","v":2036},1064308.708996166,null,null,"Service Life (years)",25]
[{"$f":"IF(A19<'Project Information'!$B$11,A19+1,\"\")","v":2037},1085594.8831760893,null,null,"Benefit Per Mile Walked",{"$f":"MIN(F18, 31)*'Parameter Values'!$B$140","v":0.55000000000000004}]
[{"$f":"IF(A20<'Project Information'!$B$11,A20+1,\"\")","v":2038},1107306.7808396113,null,null,"Build Annual Miles Walked in Opening Year (existing users)",{"$f":"No_Build_Start_Daily_Walking_Trips*MAX(Build_Project_Length, 0.86)*365","v":164584.13292575654}]
[{"$f":"IF(A21<'Project Information'!$B$11,A21+1,\"\")","v":2039},1129452.9164564032,null,null,"Build Annual Miles Walked in Opening Year(new users)",{"$f":"IF(F18>0, Induced_Daily_Walking_Trips *MAX(Build_Project_Length, 0.86)*365, 0)","v":49375.23987772697}]
[{"$f":"IF(A22<'Project Information'!$B$11,A22+1,\"\")","v":2040},1152041.9747855314,null,null,"Opening Year Benefit",{"$f":"(F21 + 0.5*F22) *F20","v":104099.46407554101}]
[{"$f":"IF(A23<'Project Information'!$B$11,A23+1,\"\")","v":2041},1175082.814281242]
[{"$f":"IF(A24<'Project Information'!$B$11,A24+1,\"\")","v":2042},1198584.4705668669,null,null,"Cycling Facility Benefit - Dedicated Bike Lane"]
[{"$f":"IF(A25<'Project Information'!$B$11,A25+1,\"\")","v":2043},1222556.1599782039,null,null,"Add Bike Facility:",{"$f":"'Project Information'!B34","v":"Yes"}]
[{"$f":"IF(A26<'Project Information'!$B$11,A26+1,\"\")","v":2044},1247007.2831777683,null,null,"Service Life (years)",25]
[{"$f":"IF(A27<'Project Information'!$B$11,A27+1,\"\")","v":2045},1271947.4288413238,null,null,"Build Annual Cycling Miles in Opening Year (existing users)",{"$f":"No_Build_Start_Daily_Cycling_Trips*MAX(Build_Project_Length, 2.38)*365","v":391318.91744585475}]
[{"$f":"IF(A28<'Project Information'!$B$11,A28+1,\"\")","v":2046},1297386.3774181502,null,null,"Build Annual Cycling Miles in Opening Year (new users)",{"$f":"IF(F26=\"Yes\", Induced_Daily_Cycling_Trips*MAX(Build_Project_Length, 2.38)*365, 0)","v":82176.972663629494}]
[{"$f":"IF(A29<'Project Information'!$B$11,A29+1,\"\")","v":2047},1323334.1049665131,null,null,"Opening Year Benefit",{"$f":"IF(F26=\"Yes\", 'Parameter Values'!$B$156*(F28 + 0.5*F29), 0)","v":804277.77102646523}]
[{"$f":"IF(A30<'Project Information'!$B$11,A30+1,\"\")","v":2048},1349800.7870658434]
[{"$f":"IF(A31<'Project Information'!$B$11,A31+1,\"\")","v":2049},1376796.8028071602,null,null,"Year","Amenity Benefits"]
[{"$f":"IF(A32<'Project Information'!$B$11,A32+1,\"\")","v":2050},1404332.7388633036,null,null,{"$f":"'Project Information'!$B$9","v":2028},{"$f":"IF($E33 = \"\", 0, (IF($E33 - $E$33 < F$19, 1, 0) * F$23  +  IF($E33 - $E$33 < F$27, 1, 0)* F$30)*(1 + BikePed_GR) ^($E33 - $E$33) )","v":908377.23510200623}]
[{"$f":"IF(A33<'Project Information'!$B$11,A33+1,\"\")","v":2051},1432419.3936405694,null,null,{"$f":"IF(E33<'Project Information'!$B$11,E33+1,\"\")","v":2029},926544.77980404638]
[{"$f":"IF(A34<'Project Information'!$B$11,A34+1,\"\")","v":2052},1461067.7815133808,null,null,{"$f":"IF(E34<'Project Information'!$B$11,E34+1,\"\")","v":2030},945075.67540012731]
[{"$f":"IF(A35<'Project Information'!$B$11,A35+1,\"\")","v":""},0,null,null,{"$f":"IF(E35<'Project Information'!$B$11,E35+1,\"\")","v":2031},963977.18890812981]
[{"$f":"IF(A36<'Project Information'!$B$11,A36+1,\"\")","v":""},0,null,null,{"$f":"IF(E36<'Project Information'!$B$11,E36+1,\"\")","v":2032},983256.73268629238]
[{"$f":"IF(A37<'Project Information'!$B$11,A37+1,\"\")","v":""},0,null,null,{"$f":"IF(E37<'Project Information'!$B$11,E37+1,\"\")","v":2033},1002921.8673400183]
[{"$f":"IF(A38<'Project Information'!$B$11,A38+1,\"\")","v":""},0,null,null,{"$f":"IF(E38<'Project Information'!$B$11,E38+1,\"\")","v":2034},1022980.3046868187]
[{"$f":"IF(A39<'Project Information'!$B$11,A39+1,\"\")","v":""},0,null,null,{"$f":"IF(E39<'Project Information'!$B$11,E39+1,\"\")","v":2035},1043439.9107805549]
["Total:",{"$f":"SUM(B11:B40)","v":29095595.102082118},null,null,{"$f":"IF(E40<'Project Information'!$B$11,E40+1,\"\")","v":2036},1064308.708996166]
["Discounted Total:",{"$f":"NPV(0.031, B11:B40)/(1.031 ^ (Opening_Year - Base_Year - 1))","v":16674421.273407444},null,null,{"$f":"IF(E41<'Project Information'!$B$11,E41+1,\"\")","v":2037},1085594.8831760893]
[null,null,null,null,{"$f":"IF(E42<'Project Information'!$B$11,E42+1,\"\")","v":2038},1107306.7808396113]
[null,null,null,null,{"$f":"IF(E43<'Project Information'!$B$11,E43+1,\"\")","v":2039},1129452.9164564032]
[null,null,null,null,{"$f":"IF(E44<'Project Information'!$B$11,E44+1,\"\")","v":2040},1152041.9747855314]
[null,null,null,null,{"$f":"IF(E45<'Project Information'!$B$11,E45+1,\"\")","v":2041},1175082.814281242]
[null,null,null,null,{"$f":"IF(E46<'Project Information'!$B$11,E46+1,\"\")","v":2042},1198584.4705668669]
[null,null,null,null,{"$f":"IF(E47<'Project Information'!$B$11,E47+1,\"\")","v":2043},1222556.1599782039]
[null,null,null,null,{"$f":"IF(E48<'Project Information'!$B$11,E48+1,\"\")","v":2044},1247007.2831777683]
[null,null,null,null,{"$f":"IF(E49<'Project Information'!$B$11,E49+1,\"\")","v":2045},1271947.4288413238]
[null,null,null,null,{"$f":"IF(E50<'Project Information'!$B$11,E50+1,\"\")","v":2046},1297386.3774181502]
[null,null,null,null,{"$f":"IF(E51<'Project Information'!$B$11,E51+1,\"\")","v":2047},1323334.1049665131]
[null,null,null,null,{"$f":"IF(E52<'Project Information'!$B$11,E52+1,\"\")","v":2048},1349800.7870658434]
[null,null,null,null,{"$f":"IF(E53<'Project Information'!$B$11,E53+1,\"\")","v":2049},1376796.8028071602]
[null,null,null,null,{"$f":"IF(E54<'Project Information'!$B$11,E54+1,\"\")","v":2050},1404332.7388633036]
[null,null,null,null,{"$f":"IF(E55<'Project Information'!$B$11,E55+1,\"\")","v":2051},1432419.3936405694]
[null,null,null,null,{"$f":"IF(E56<'Project Information'!$B$11,E56+1,\"\")","v":2052},1461067.7815133808]
[null,null,null,null,{"$f":"IF(E57<'Project Information'!$B$11,E57+1,\"\")","v":""},0]
[null,null,null,null,{"$f":"IF(E58<'Project Information'!$B$11,E58+1,\"\")","v":""},0]
[null,null,null,null,{"$f":"IF(E59<'Project Information'!$B$11,E59+1,\"\")","v":""},0]
[null,null,null,null,{"$f":"IF(E60<'Project Information'!$B$11,E60+1,\"\")","v":""},0]
[null,null,null,null,{"$f":"IF(E61<'Project Information'!$B$11,E61+1,\"\")","v":""},0]
[null,null,null,null,"Total:",{"$f":"SUM(F33:F62)","v":29095595.102082118}]
[null,null,null,null,"Discounted Total:",{"$f":"NPV(0.031, F33:F62)/(1.031 ^ (Opening_Year - Base_Year - 1))","v":16674421.273407444}]

{"sheet":"Health Benefits","index":17,"n_rows":60,"n_cols":8,"rows_kept":60,"cut":false,"hidden":false,"merged":[]}
["Health Benefits"]
[]
["-"]
[]
["-"]
["Recommended Monetization Values"]
["Mode","Applicable Age Range","Recommended Value per Induced Trip (2022 $)"]
["Walking",{"$f":"'Parameter Values'!B221","v":"Ages 20-74"},{"$f":"'Parameter Values'!C221","v":7.63}]
["Cycling",{"$f":"'Parameter Values'!B222","v":"Ages 20-64"},{"$f":"'Parameter Values'!C222","v":6.8}]
[{"$f":"RIGHT('Parameter Values'!A226,LEN('Parameter Values'!A226)-5)","v":"Absent more localized data on the proportion of the expected users falling into the age ranges above, applicants may apply a general assumption of 68% and 59% of overall induced trips falling into the walking and cycling age ranges, respectively, assuming a distribution matching the national average."}]
[{"$f":"RIGHT('Parameter Values'!A227,LEN('Parameter Values'!A227)-5)","v":"Applicants should ensure these monetization values are only applied to trips induced from non-active transportation modes within the relevant age ranges for each mode. Absent more localized data on the proportion of induced trips coming from non-active transportation modes, applicants may apply a general assumption of 89% of induced trips falling into that category, assuming a distribution matching the national average travel pattern. "}]
["-"]
["Health Benefits"]
["Year","Health Benefits",null,null,"Workspace"]
[{"$f":"'Project Information'!$B$9","v":2028},{"$f":"IF(A15 = \"\", 0, F29)","v":286145.26682879293}]
[{"$f":"IF(A15<'Project Information'!$B$11,A15+1,\"\")","v":2029},291868.1721653688,null,null,"Project  ID:",{"$f":"Project_ID","v":688}]
[{"$f":"IF(A16<'Project Information'!$B$11,A16+1,\"\")","v":2030},297705.53560867615]
[{"$f":"IF(A17<'Project Information'!$B$11,A17+1,\"\")","v":2031},303659.64632084966,null,null,"Bike/Ped Growth Rate: ",{"$f":"BikePed_GR","v":0.02}]
[{"$f":"IF(A18<'Project Information'!$B$11,A18+1,\"\")","v":2032},309732.83924726665]
[{"$f":"IF(A19<'Project Information'!$B$11,A19+1,\"\")","v":2033},315927.49603221199,null,null,"Mode","Trips Meeting Criteria (year open to traffic)","Mortality Reduction Benefit (Year Open to Traffic)","Service Life (years)"]
[{"$f":"IF(A20<'Project Information'!$B$11,A20+1,\"\")","v":2034},322246.04595285625,null,null,"Walking",{"$f":"IF('Amenity Benefits'!F18> 0, 365*Induced_Daily_Walking_Trips*0.68*0.89, 0)","v":21344.210838571686},{"$f":"F21*$C$8","v":162856.32869830195},25]
[{"$f":"IF(A21<'Project Information'!$B$11,A21+1,\"\")","v":2035},328690.96687191335,null,null,"Cycling",{"$f":"IF('Amenity Benefits'!F26= \"Yes\", 365*Induced_Daily_Cycling_Trips*0.59*0.89, 0)","v":18130.726195660438},{"$f":"F22*$C$9","v":123288.93813049098},25]
[{"$f":"IF(A22<'Project Information'!$B$11,A22+1,\"\")","v":2036},335264.78620935162]
[{"$f":"IF(A23<'Project Information'!$B$11,A23+1,\"\")","v":2037},341970.08193353866,null,null,null,"Total Savings",{"$f":"G21+G22","v":286145.26682879293}]
[{"$f":"IF(A24<'Project Information'!$B$11,A24+1,\"\")","v":2038},348809.48357220943,null,null,"The induced trips in active transportation modes will first be converted to number of trips meeting criteria based on the instructions above."]
[{"$f":"IF(A25<'Project Information'!$B$11,A25+1,\"\")","v":2039},355785.67324365355,null,null,"Then the trips meeting criteria will be converted to mortality reduction savings."]
[{"$f":"IF(A26<'Project Information'!$B$11,A26+1,\"\")","v":2040},362901.3867085267]
[{"$f":"IF(A27<'Project Information'!$B$11,A27+1,\"\")","v":2041},370159.41444269719,null,null,"Year","Health Benefits"]
[{"$f":"IF(A28<'Project Information'!$B$11,A28+1,\"\")","v":2042},377562.60273155122,null,null,{"$f":"'Project Information'!$B$9","v":2028},{"$f":"IF(E29 = \"\", 0, (IF(E29 - $A$15 < H$21, 1, 0) * G$21  +  IF(E29 - $A$15 < H$22, 1, 0)* G$22)*(1 + BikePed_GR) ^(E29 - $A$15) )","v":286145.26682879293}]
[{"$f":"IF(A29<'Project Information'!$B$11,A29+1,\"\")","v":2043},385113.85478618211,null,null,{"$f":"IF(E29<'Project Information'!$B$11,E29+1,\"\")","v":2029},{"$f":"IF(E30 = \"\", 0, (IF(E30 - $A$15 < $H$21, 1, 0) * $G$21  +  IF(E30 - $A$15 < $H$22, 1, 0)* $G$22)*(1 + BikePed_GR) ^(E30 - $A$15) )","v":291868.1721653688}]
[{"$f":"IF(A30<'Project Information'!$B$11,A30+1,\"\")","v":2044},392816.13188190584,null,null,{"$f":"IF(E30<'Project Information'!$B$11,E30+1,\"\")","v":2030},297705.53560867615]
[{"$f":"IF(A31<'Project Information'!$B$11,A31+1,\"\")","v":2045},400672.45451954397,null,null,{"$f":"IF(E31<'Project Information'!$B$11,E31+1,\"\")","v":2031},303659.64632084966]
[{"$f":"IF(A32<'Project Information'!$B$11,A32+1,\"\")","v":2046},408685.90360993479,null,null,{"$f":"IF(E32<'Project Information'!$B$11,E32+1,\"\")","v":2032},309732.83924726665]
[{"$f":"IF(A33<'Project Information'!$B$11,A33+1,\"\")","v":2047},416859.62168213347,null,null,{"$f":"IF(E33<'Project Information'!$B$11,E33+1,\"\")","v":2033},315927.49603221199]
[{"$f":"IF(A34<'Project Information'!$B$11,A34+1,\"\")","v":2048},425196.81411577621,null,null,{"$f":"IF(E34<'Project Information'!$B$11,E34+1,\"\")","v":2034},322246.04595285625]
[{"$f":"IF(A35<'Project Information'!$B$11,A35+1,\"\")","v":2049},433700.75039809168,null,null,{"$f":"IF(E35<'Project Information'!$B$11,E35+1,\"\")","v":2035},328690.96687191335]
[{"$f":"IF(A36<'Project Information'!$B$11,A36+1,\"\")","v":2050},442374.76540605357,null,null,{"$f":"IF(E36<'Project Information'!$B$11,E36+1,\"\")","v":2036},335264.78620935162]
[{"$f":"IF(A37<'Project Information'!$B$11,A37+1,\"\")","v":2051},451222.26071417454,null,null,{"$f":"IF(E37<'Project Information'!$B$11,E37+1,\"\")","v":2037},341970.08193353866]
[{"$f":"IF(A38<'Project Information'!$B$11,A38+1,\"\")","v":2052},460246.70592845802,null,null,{"$f":"IF(E38<'Project Information'!$B$11,E38+1,\"\")","v":2038},348809.48357220943]
[{"$f":"IF(A39<'Project Information'!$B$11,A39+1,\"\")","v":""},0,null,null,{"$f":"IF(E39<'Project Information'!$B$11,E39+1,\"\")","v":2039},355785.67324365355]
[{"$f":"IF(A40<'Project Information'!$B$11,A40+1,\"\")","v":""},0,null,null,{"$f":"IF(E40<'Project Information'!$B$11,E40+1,\"\")","v":2040},362901.3867085267]
[{"$f":"IF(A41<'Project Information'!$B$11,A41+1,\"\")","v":""},0,null,null,{"$f":"IF(E41<'Project Information'!$B$11,E41+1,\"\")","v":2041},370159.41444269719]
[{"$f":"IF(A42<'Project Information'!$B$11,A42+1,\"\")","v":""},0,null,null,{"$f":"IF(E42<'Project Information'!$B$11,E42+1,\"\")","v":2042},377562.60273155122]
[{"$f":"IF(A43<'Project Information'!$B$11,A43+1,\"\")","v":""},0,null,null,{"$f":"IF(E43<'Project Information'!$B$11,E43+1,\"\")","v":2043},385113.85478618211]
["Total:",{"$f":"SUM(B15:B44)","v":9165318.6609117184},null,null,{"$f":"IF(E44<'Project Information'!$B$11,E44+1,\"\")","v":2044},392816.13188190584]
["Discounted Total:",{"$f":"NPV(0.031, B15:B44)/(1.031 ^ (Opening_Year - Base_Year - 1))","v":5252560.8746228442},null,null,{"$f":"IF(E45<'Project Information'!$B$11,E45+1,\"\")","v":2045},400672.45451954397]
[null,null,null,null,{"$f":"IF(E46<'Project Information'!$B$11,E46+1,\"\")","v":2046},408685.90360993479]
[null,null,null,null,{"$f":"IF(E47<'Project Information'!$B$11,E47+1,\"\")","v":2047},416859.62168213347]
[null,null,null,null,{"$f":"IF(E48<'Project Information'!$B$11,E48+1,\"\")","v":2048},425196.81411577621]
[null,null,null,null,{"$f":"IF(E49<'Project Information'!$B$11,E49+1,\"\")","v":2049},433700.75039809168]
[null,null,null,null,{"$f":"IF(E50<'Project Information'!$B$11,E50+1,\"\")","v":2050},442374.76540605357]
[null,null,null,null,{"$f":"IF(E51<'Project Information'!$B$11,E51+1,\"\")","v":2051},451222.26071417454]
[null,null,null,null,{"$f":"IF(E52<'Project Information'!$B$11,E52+1,\"\")","v":2052},460246.70592845802]
[null,null,null,null,{"$f":"IF(E53<'Project Information'!$B$11,E53+1,\"\")","v":""},0]
[null,null,null,null,{"$f":"IF(E54<'Project Information'!$B$11,E54+1,\"\")","v":""},0]
[null,null,null,null,{"$f":"IF(E55<'Project Information'!$B$11,E55+1,\"\")","v":""},0]
[null,null,null,null,{"$f":"IF(E56<'Project Information'!$B$11,E56+1,\"\")","v":""},0]
[null,null,null,null,{"$f":"IF(E57<'Project Information'!$B$11,E57+1,\"\")","v":""},0]
[null,null,null,null,"Total:",{"$f":"SUM(F29:F58)","v":9165318.6609117184}]
[null,null,null,null,"Discounted Total:",{"$f":"NPV(0.031, F29:F58)/(1.031 ^ (Opening_Year - Base_Year - 1))","v":5252560.8746228442}]

{"sheet":"Residual Value","index":18,"n_rows":47,"n_cols":5,"rows_kept":47,"cut":false,"hidden":false,"merged":[]}
["Residual Value"]
[]
["-"]
["All values entered into input cells in this sheet should be entered as undiscounted 2022 dollar values. The template will automatically apply discounting to all costs and benefits for you. "]
["-"]
["To calculate overall residual value for the entire project automatically, simply enter a useful life in the first row of Table 1 below. "]
["If there are multiple distinct components with unique useful lives, use multiple rows as needed and override the formula and names in the input cells of Table 1 below."]
["For projects that involve capacity expansion or represent purely operational improvements, no residual value should be assumed."]
["Table 1. Useful Life"]
["Project Component","Capital Cost (2022 $)","Useful Life (Years)","Residual Value","Discounted Residual Value"]
["Overall Project if One Component",{"$f":"SUM('Capital Costs'!B9:B23)+'Capital Costs'!A5","v":44215680},{"$f":"_xlfn.XLOOKUP(Project_ID, Output!$A$4:$A$203,Output!$E$4:$E$203, 25, 0)","v":50},{"$f":"IF(C11>'Project Information'!$B$10,IFERROR(B11*((C11-'Project Information'!$B$10)/C11),0),0)","v":22107840},{"$f":"D11/(1.031 ^ (A42 - Instruction!$B$19))","v":8846802.9547300451}]
["Total Residual Value",null,null,{"$f":"SUM(D11:D11)","v":22107840},{"$f":"E11","v":8846802.9547300451}]
["-"]
["To manually calculate the residual value, please enter your estimated value in the blue italicized cell below in lieu of the automatic calculation"]
["To remove the residual value, please enter \"0\" in the blue cell below in lieu of the automatic calculation"]
["Table 2. Residual Value"]
["Year","Residual Value"]
[{"$f":"'Project Information'!$B$9","v":2028},{"$f":"IF(A18='Project Information'!$B$6+'Project Information'!$B$8+'Project Information'!$B$10+('Project Information'!$B$7-'Project Information'!$B$6-1),$D$12,0)","v":0}]
[{"$f":"IF(A18<'Project Information'!B$11,A18+1,\"\")","v":2029},{"$f":"IF(A19='Project Information'!$B$6+'Project Information'!$B$8+'Project Information'!$B$10+('Project Information'!$B$7-'Project Information'!$B$6-1),$D$12,0)","v":0}]
[{"$f":"IF(A19<'Project Information'!B$11,A19+1,\"\")","v":2030},{"$f":"IF(A20='Project Information'!$B$6+'Project Information'!$B$8+'Project Information'!$B$10+('Project Information'!$B$7-'Project Information'!$B$6-1),$D$12,0)","v":0}]
[{"$f":"IF(A20<'Project Information'!B$11,A20+1,\"\")","v":2031},{"$f":"IF(A21='Project Information'!$B$6+'Project Information'!$B$8+'Project Information'!$B$10+('Project Information'!$B$7-'Project Information'!$B$6-1),$D$12,0)","v":0}]
[{"$f":"IF(A21<'Project Information'!B$11,A21+1,\"\")","v":2032},{"$f":"IF(A22='Project Information'!$B$6+'Project Information'!$B$8+'Project Information'!$B$10+('Project Information'!$B$7-'Project Information'!$B$6-1),$D$12,0)","v":0}]
[{"$f":"IF(A22<'Project Information'!B$11,A22+1,\"\")","v":2033},{"$f":"IF(A23='Project Information'!$B$6+'Project Information'!$B$8+'Project Information'!$B$10+('Project Information'!$B$7-'Project Information'!$B$6-1),$D$12,0)","v":0}]
[{"$f":"IF(A23<'Project Information'!B$11,A23+1,\"\")","v":2034},{"$f":"IF(A24='Project Information'!$B$6+'Project Information'!$B$8+'Project Information'!$B$10+('Project Information'!$B$7-'Project Information'!$B$6-1),$D$12,0)","v":0}]
[{"$f":"IF(A24<'Project Information'!B$11,A24+1,\"\")","v":2035},{"$f":"IF(A25='Project Information'!$B$6+'Project Information'!$B$8+'Project Information'!$B$10+('Project Information'!$B$7-'Project Information'!$B$6-1),$D$12,0)","v":0}]
[{"$f":"IF(A25<'Project Information'!B$11,A25+1,\"\")","v":2036},{"$f":"IF(A26='Project Information'!$B$6+'Project Information'!$B$8+'Project Information'!$B$10+('Project Information'!$B$7-'Project Information'!$B$6-1),$D$12,0)","v":0}]
[{"$f":"IF(A26<'Project Information'!B$11,A26+1,\"\")","v":2037},{"$f":"IF(A27='Project Information'!$B$6+'Project Information'!$B$8+'Project Information'!$B$10+('Project Information'!$B$7-'Project Information'!$B$6-1),$D$12,0)","v":0}]
[{"$f":"IF(A27<'Project Information'!B$11,A27+1,\"\")","v":2038},{"$f":"IF(A28='Project Information'!$B$6+'Project Information'!$B$8+'Project Information'!$B$10+('Project Information'!$B$7-'Project Information'!$B$6-1),$D$12,0)","v":0}]
[{"$f":"IF(A28<'Project Information'!B$11,A28+1,\"\")","v":2039},{"$f":"IF(A29='Project Information'!$B$6+'Project Information'!$B$8+'Project Information'!$B$10+('Project Information'!$B$7-'Project Information'!$B$6-1),$D$12,0)","v":0}]
[{"$f":"IF(A29<'Project Information'!B$11,A29+1,\"\")","v":2040},{"$f":"IF(A30='Project Information'!$B$6+'Project Information'!$B$8+'Project Information'!$B$10+('Project Information'!$B$7-'Project Information'!$B$6-1),$D$12,0)","v":0}]
[{"$f":"IF(A30<'Project Information'!B$11,A30+1,\"\")","v":2041},{"$f":"IF(A31='Project Information'!$B$6+'Project Information'!$B$8+'Project Information'!$B$10+('Project Information'!$B$7-'Project Information'!$B$6-1),$D$12,0)","v":0}]
[{"$f":"IF(A31<'Project Information'!B$11,A31+1,\"\")","v":2042},{"$f":"IF(A32='Project Information'!$B$6+'Project Information'!$B$8+'Project Information'!$B$10+('Project Information'!$B$7-'Project Information'!$B$6-1),$D$12,0)","v":0}]
[{"$f":"IF(A32<'Project Information'!B$11,A32+1,\"\")","v":2043},{"$f":"IF(A33='Project Information'!$B$6+'Project Information'!$B$8+'Project Information'!$B$10+('Project Information'!$B$7-'Project Information'!$B$6-1),$D$12,0)","v":0}]
[{"$f":"IF(A33<'Project Information'!B$11,A33+1,\"\")","v":2044},{"$f":"IF(A34='Project Information'!$B$6+'Project Information'!$B$8+'Project Information'!$B$10+('Project Information'!$B$7-'Project Information'!$B$6-1),$D$12,0)","v":0}]
[{"$f":"IF(A34<'Project Information'!B$11,A34+1,\"\")","v":2045},{"$f":"IF(A35='Project Information'!$B$6+'Project Information'!$B$8+'Project Information'!$B$10+('Project Information'!$B$7-'Project Information'!$B$6-1),$D$12,0)","v":0}]
[{"$f":"IF(A35<'Project Information'!B$11,A35+1,\"\")","v":2046},{"$f":"IF(A36='Project Information'!$B$6+'Project Information'!$B$8+'Project Information'!$B$10+('Project Information'!$B$7-'Project Information'!$B$6-1),$D$12,0)","v":0}]
[{"$f":"IF(A36<'Project Information'!B$11,A36+1,\"\")","v":2047},{"$f":"IF(A37='Project Information'!$B$6+'Project Information'!$B$8+'Project Information'!$B$10+('Project Information'!$B$7-'Project Information'!$B$6-1),$D$12,0)","v":0}]
[{"$f":"IF(A37<'Project Information'!B$11,A37+1,\"\")","v":2048},{"$f":"IF(A38='Project Information'!$B$6+'Project Information'!$B$8+'Project Information'!$B$10+('Project Information'!$B$7-'Project Information'!$B$6-1),$D$12,0)","v":0}]
[{"$f":"IF(A38<'Project Information'!B$11,A38+1,\"\")","v":2049},{"$f":"IF(A39='Project Information'!$B$6+'Project Information'!$B$8+'Project Information'!$B$10+('Project Information'!$B$7-'Project Information'!$B$6-1),$D$12,0)","v":0}]
[{"$f":"IF(A39<'Project Information'!B$11,A39+1,\"\")","v":2050},{"$f":"IF(A40='Project Information'!$B$6+'Project Information'!$B$8+'Project Information'!$B$10+('Project Information'!$B$7-'Project Information'!$B$6-1),$D$12,0)","v":0}]
[{"$f":"IF(A40<'Project Information'!B$11,A40+1,\"\")","v":2051},{"$f":"IF(A41='Project Information'!$B$6+'Project Information'!$B$8+'Project Information'!$B$10+('Project Information'!$B$7-'Project Information'!$B$6-1),$D$12,0)","v":0}]
[{"$f":"IF(A41<'Project Information'!B$11,A41+1,\"\")","v":2052},{"$f":"IF(A42='Project Information'!$B$6+'Project Information'!$B$8+'Project Information'!$B$10+('Project Information'!$B$7-'Project Information'!$B$6-1),$D$12,0)","v":22107840}]
[{"$f":"IF(A42<'Project Information'!B$11,A42+1,\"\")","v":""},{"$f":"IF(A43='Project Information'!$B$6+'Project Information'!$B$8+'Project Information'!$B$10+('Project Information'!$B$7-'Project Information'!$B$6-1),$D$12,0)","v":0}]
[{"$f":"IF(A43<'Project Information'!B$11,A43+1,\"\")","v":""},{"$f":"IF(A44='Project Information'!$B$6+'Project Information'!$B$8+'Project Information'!$B$10+('Project Information'!$B$7-'Project Information'!$B$6-1),$D$12,0)","v":0}]
[{"$f":"IF(A44<'Project Information'!B$11,A44+1,\"\")","v":""},{"$f":"IF(A45='Project Information'!$B$6+'Project Information'!$B$8+'Project Information'!$B$10+('Project Information'!$B$7-'Project Information'!$B$6-1),$D$12,0)","v":0}]
[{"$f":"IF(A45<'Project Information'!B$11,A45+1,\"\")","v":""},{"$f":"IF(A46='Project Information'!$B$6+'Project Information'!$B$8+'Project Information'!$B$10+('Project Information'!$B$7-'Project Information'!$B$6-1),$D$12,0)","v":0}]
[{"$f":"IF(A46<'Project Information'!B$11,A46+1,\"\")","v":""},{"$f":"IF(A47='Project Information'!$B$6+'Project Information'!$B$8+'Project Information'!$B$10+('Project Information'!$B$7-'Project Information'!$B$6-1),$D$12,0)","v":0}]

{"sheet":"Project Information","index":19,"n_rows":41,"n_cols":3,"rows_kept":41,"cut":false,"hidden":false,"merged":[]}
["Project Information"]
[]
["-"]
["Table 1. Project Information"]
["Variable","Value"]
["Model Base Year",{"$f":"Overview!B22","v":2022}]
["First Year of Project Development/Construction",2025,"<-Assume all projects will be started in 2025"]
["Length of Construction/Project Development Period (in Years)",{"$f":"B9-B7","v":3}]
["Year Open to Traffic",{"$f":"_xlfn.XLOOKUP(Project_ID,  Output!$A:$A, Output!$F:$F)","v":2028}]
["Operational Period Length",25,"<-Assume a 25-year analysis period. See USDOT BCA Guidance for discussion of how to determine the appropriate operational period length"]
["Final Analysis Year",{"$f":"B7+B8+B10-1","v":2052}]
["Project ID",688,"<-Project ID for the project to be evaluated"]
["County",{"$f":"_xlfn.XLOOKUP(Project_ID, Output!$A:$A, Output!$B:$B, \"\",0)","v":"Galveston"}]
["Facility Type",{"$f":"_xlfn.XLOOKUP(Project_ID, Output!$A:$A, Output!$C:$C, \"\",0)","v":"Urban Unrestricted Access"}]
[]
["Project Length (no build)",{"$f":"IFERROR(_xlfn.XLOOKUP(Project_ID,  Output!$A:$A,Output!$G:$G, 0, 0), 0)","v":1.4},"<-The length of the segment of the project for no build"]
["Project Length (build)",{"$f":"IFERROR(_xlfn.XLOOKUP(Project_ID,  Output!$A:$A,Output!$H:$H, 0, 0), 0)","v":1.4},"<-The length of the segment of the project after build. Same as no build if no new roads or bypass constructed"]
["2022 AADT",{"$f":"IFERROR(_xlfn.XLOOKUP(Project_ID,  Output!$A:$A,Output!$I:$I, 0, 0), 0)","v":24647},"<- Maximum volume of the links in H-GAC TDM along the project corridor "]
["2022 Truck AADT",{"$f":"IFERROR(_xlfn.XLOOKUP(Project_ID,  Output!$A:$A,Output!$J:$J, 0, 0), 0)","v":493}]
["Growth Rate",{"$f":"IFERROR(_xlfn.XLOOKUP(Project_ID,  Output!$A:$A,Output!$K:$K, 0, 0), 0)","v":2.2152467499561235E-2},"<-Calculated growth rate based on the 2022 volume and 2045 volume from H-GAC TDM , or AADT count from previous 10 years TCDS data. Manually adjusted to 2% if less than 2%."]
["No Build AADT (year open to traffic)",{"$f":"Base_Year_AADT*(1 +Growth_Rate)^(Opening_Year-Base_Year)","v":28109.825739862183},"<-Calculated AADT in the year open to traffic"]
["No Build Annual VMT (year open to traffic)",{"$f":"No_Build_Project_Length*No_Build_Start_AADT*365","v":14364120.953069575},"<-Calculated VMT based on the AADT and project length"]
["Build AADT (year open to traffic)",{"$f":"Base_Year_AADT*(1 +Growth_Rate)^(Opening_Year-Base_Year) - (Induced_Daily_Cycling_Trips + Induced_Daily_Walking_Trips) * 0.89","v":27939.637822738168},"<-Calculated based on no build AADT and growth rates minus potential mode shift to bike/ped"]
["Build Annual VMT (year open to traffic)",{"$f":"Build_Project_Length*Build_Start_AADT*365","v":14277154.927419202},"<-Calculated based on build AADT and project length. Same as no build VMT if build AADT and project length are the same with no build."]
[]
["Bike/Ped Growth Rate",{"$f":"IFERROR(INDEX(Output!$A:$AO, _xlfn.XMATCH(Project_ID, Output!$A:$A, 0), _xlfn.XMATCH(A$26, Output!$A$3:$AO$3)), 0)","v":0.02},"<- Same as the vehicle volume growth rate if not specified"]
["Base Year Daily Walking Trips",{"$f":"IFERROR(INDEX(Output!$A:$AN, _xlfn.XMATCH(Project_ID, Output!$A:$A, 0), _xlfn.XMATCH(A$27, Output!$A$3:$AO$3)), 0)","v":286},"<- Base year daily walking trips from H-GAC ACE website (https://datalab.h-gac.com/ace/)"]
["Added Sidewalk Width (ft)",{"$f":"_xlfn.XLOOKUP(Project_ID, Output!$A:$A, Output!$AN:$AN)","v":5},"<- Installed or expanded sidewalk width (total width should not excced 30ft)"]
["No Build Daily Walking Trips (year open to traffic)",{"$f":"Base_Year_Daily_Walking_Trips*(1 + BikePed_GR) ^(Opening_Year-Base_Year)","v":322.08245190950402},"<-Calculated based on base year daily walking trips and growth rate"]
["Assumed Percentage Increase in Daily Walking Trips",0.3,"<- https://ww2.arb.ca.gov/sites/default/files/2020-06/Impacts_of_Pedestrian_Strategies_on_Passenger_Vehicle_Use_and_Greenhouse_Gas_Emissions_Policy_Brief.pdf"]
["Induced Daily Walking Trips (year open to traffic)",{"$f":"IFERROR(Base_Year_Daily_Walking_Trips * (1 + BikePed_GR) ^ (Opening_Year - Base_Year) *  Assumed_Pct_Increase_Daily_Walking_Trips, 0) *IF(Add_Sidewalk_Width>0, 1, 0)","v":96.624735572851208},"<-Calculated based on base year daily trips and rowth rate"]
["Build Daily Walking Trips (year open to traffic)",{"$f":"No_Build_Start_Daily_Walking_Trips+Induced_Daily_Walking_Trips","v":418.70718748235521},"<-The sum of existing walking trips and induced walking trips"]
["Base Year Daily Cycling Trips",{"$f":"IFERROR(INDEX(Output!$A:$AN, _xlfn.XMATCH(Project_ID, Output!$A:$A, 0), _xlfn.XMATCH(A$33, Output!$A$3:$AO$3)), 0)","v":400},"<-Daily cycling trips with in 0.25 miles buffer from H-GAC ACE website (https://datalab.h-gac.com/ace/)"]
["Add Bike Facility:",{"$f":"_xlfn.XLOOKUP(Project_ID, Output!$A:$A, Output!$AO:$AO)","v":"Yes"}]
["No Build Daily Cycling Trips (year open to traffic)",{"$f":"Base_Year_Daily_Cycling_Trips*(1+BikePed_GR) ^(Opening_Year-Base_Year)","v":450.46496770560003},"<-Calculated based on base year daily cycling trips and growth rate"]
["Assumed Percentage Increase in Daily Biking Trips",0.21,"<-Usually from 21% to 171% (https://nacto.org/2016/07/20/high-quality-bike-facilities-increase-ridership-make-biking-safer/)"]
["Induced Daily Cycling Trips (year open to traffic)",{"$f":"IFERROR(Base_Year_Daily_Cycling_Trips * (1 +BikePed_GR) ^ (Opening_Year - Base_Year) * Assumed_Pct_Increase_Daily_Cycling_Trips, 0) * IF(B34=\"Yes\", 1, 0)","v":94.597643218176003},"<-Calculated based on assumed induced  rate and estimated exsiting cycling trips in year open to traffic based on base year cycling trips and growth rate"]
["Build Daily Cycling Trips (year open to traffic)",{"$f":"No_Build_Start_Daily_Cycling_Trips+Induced_Daily_Cycling_Trips","v":545.06261092377599},"<-The sum of existing cycling trips and induced cycling trips"]
["No Build Daily Bike/Ped Trips (year open to traffic)",{"$f":"No_Build_Start_Daily_Walking_Trips+No_Build_Start_Daily_Cycling_Trips","v":772.54741961510399},"<-The sum of no build walking and cycling trips"]
["Build Daily Bike/Ped Trips (year open to traffic)",{"$f":"Build_Start_Daily_Walking_Trips+Build_Start_Daily_Cycling_Trips","v":963.76979840613126},"<-The sum of build walking and cycling trips"]
["Reduced Annual VMT (year open to traffic)",{"$f":"(Induced_Daily_Cycling_Trips + Induced_Daily_Walking_Trips) * Build_Project_Length  *365*0.89","v":86966.025650371259}]

{"sheet":"Parameter Values","index":20,"n_rows":402,"n_cols":7,"rows_kept":402,"cut":false,"hidden":false,"merged":[[59,1,59,3],[73,0,73,3],[148,0,148,1],[242,0,242,6],[163,1,163,3],[74,0,74,3],[241,0,241,6],[226,0,226,2],[229,0,230,0],[214,0,214,2],[215,0,215,2],[216,0,216,2],[223,0,223,2],[224,0,224,2],[188,0,188,3],[110,0,110,4],[112,0,112,4],[401,0,401,7],[229,1,229,5],[163,0,164,0],[149,0,149,1],[111,0,111,4],[225,0,225,2],[159,0,159,1],[160,0,160,1],[19,0,19,1],[20,0,20,1],[35,0,35,1],[36,0,36,1],[37,0,37,1],[38,0,38,1],[39,0,39,1],[48,0,48,1],[55,0,55,1],[56,0,56,1],[191,0,192,0],[191,1,191,3]]}
["Parameter Values"]
["This sheet provides a copy of parameter and monetization values from Appendix A of the USDOT BCA Guidance, and is provided for convenience."]
["Source: USDOT BCA Guidance (Appendix A)"]
["-"]
["Table A-1a: Value of Reduced Fatalities, Injuries, and Crashes"]
["KABCO Level","Monetized Value (2022 $)"]
["O - No Injury",5000]
["C - Possible Injury",111700]
["B - Non-incapacitating",233800]
["A - Incapacitating",1188200]
["K - Killed",12500000]
["U - Injured (Severity Unknown)",217600]
["Table A-1b: Value of Reduced Fatal, Injury, and PDO Crashes"]
["Crash Type","Monetized Value (2022 $)"]
["PDO Crash",9100]
["Injury Crash",313000]
["Fatal Crash",14022900]
["-"]
["Table A-2: Value of Travel Time Savings"]
["Recommended Hourly Values of Travel Time Savings"]
["(2022 $ per person-hour)"]
["Category","Hourly Value"]
["General Travel Time"]
["Personal1",17.899999999999999]
["Business2",32.299999999999997]
["All Purpose3",19.600000000000001]
[]
["Walking, Cycling, Waiting, Standing, and Transfer Time4",35.799999999999997]
[]
["Commercial Vehicle Operators5"]
["Truck Drivers",33.5]
["Bus Drivers",36.5]
["Transit Rail Operators",63.3]
["Locomotive Engineers",53.5]
[]
["1)  Values for personal travel based on local travel values as described in USDOT’s Value of Travel Time guidance. Where applicants also have specific information on the mix of local versus long-distance travel (i.e., trips over 50 miles in length) on a facility, then the local travel values of time may be blended with the long-distance personal travel value of $25.10 per hour."]
["2)  Weighted average based on a typical distribution of local travel by surface modes (88.2% personal, 11.8% business). Applicants should apply their own distribution of business versus personal travel where such information is available."]
["3)  Note that business travel does not include commuting travel, which should be valued at the personal travel rate. Travel on high-speed rail service that would be competitive with air travel should be valued at $47.70 per hour for personal travel and $80.20 for business travel."]
["4)  Should be applied only when actions affect those elements of travel time."]
["5)  Includes only the value of time for the operator, not passengers or freight."]
["-"]
["Table A-3: Average Vehicle Occupancy Rates for Highway Passenger Vehicles"]
["Vehicle Type","Average Occupancy"]
["Passenger Vehicles (Weekday Peak)1",1.48]
["Passenger Vehicles (Weekday Off-Peak)",1.58]
["Passenger Vehicles (Weekend)",2.02]
["Passenger Vehicles (All Travel)",1.67]
[]
["1) Weekday peak period values calculated for trips starting between 6:00 AM-8:59 AM and 4:00 PM-6:59 PM."]
["-"]
["Table A-4: Vehicle Operating Costs"]
["Vehicle Type","Recommended Value per Mile (2022 $)"]
["Light Duty Vehicles1",0.52]
["Commercial Trucks2",1.32]
[]
["1)  Based on an average light duty vehicle and includes operating costs such as gasoline, maintenance, tires, and depreciation (assuming an average of 15,000 miles driven per year). The value omits other ownership costs that are mostly fixed or transfers (insurance, license, registration, taxes, and financing charges)."]
["2)  Value includes fuel costs, truck/trailer lease or purchase payments, repair and maintenance, truck insurance premiums, permits and licenses, and tires. The value omits tolls (which are transfers), and driver wages and benefits (which are already included in the value of travel time savings)."]
["-"]
["Table A-5: Train Operating and Social Costs"]
[null,"Recommended Value per Hour (2022 $)"]
["Train and Movement Type","Operating Costs1","Non-CO2 Emission Costs2","CO2 Costs2"]
["Idling"]
["Freight Train",273,749,28]
["Commuter Train",299,102,26]
["Amtrak Long-Distance",747,102,26]
["Amtrak State-Supported",331,102,26]
["Hauling"]
["Freight Train",799,2202,280]
["Commuter Train",778,727,218]
["Amtrak Long-Distance",1226,727,218]
["Amtrak State-Supported",810,727,218]
["All Movements"]
["Freight Railcar",1.03,"*","*"]
["1)  Includes fuel cost, depreciation, and labor cost which should be discounted at 3.1 percent."]
["2)  Emissions are based on the current diesel-electric locomotive fleet average, and thus the emission values above should not be applied in cases where new locomotives are being acquired or in cases of electrified rail. The monetization applies the 2035-year emission value to approximate increasing emission damage costs over time. Non-CO2 emission costs should be discounted at 3.1 percent and CO2 emission costs should be discounted at 2.0 percent."]
["-"]
["Table A-6: Damage Costs for Emissions per Metric Ton*"]
["Emission Type","NOX","SOX","PM2.5**","CO2","VOC/PM2.5 (2021 $)","VOC/PM2.5 (2022 $) ***"]
[2023,19800,52900,951000,228.37600706009624,769000,{"$f":"F79*'Parameter Values'!$B$135","v":822830}]
[2024,20100,53800,963200,232.85396798284322,782700,{"$f":"F80*'Parameter Values'!$B$135","v":837489}]
[2025,20300,54800,975500,237.33192890559022,796600,{"$f":"F81*'Parameter Values'!$B$135","v":852362}]
[2026,20600,56100,993500,240.69039959765044,807500,{"$f":"F82*'Parameter Values'!$B$135","v":864025}]
[2027,21000,57400,1011900,245.16836052039741,818600,{"$f":"F83*'Parameter Values'!$B$135","v":875902}]
[2028,21300,58700,1030600,249.64632144314442,829800,{"$f":"F84*'Parameter Values'!$B$135","v":887886}]
[2029,21700,60100,1049600,253.00479213520464,841200,{"$f":"F85*'Parameter Values'!$B$135","v":900084}]
[2030,22000,61500,1069000,257.48275305795164,852700,{"$f":"F86*'Parameter Values'!$B$135","v":912389}]
[2031,22000,61500,1069000,261.96071398069864,852700,{"$f":"F87*'Parameter Values'!$B$135","v":912389}]
[2032,22000,61500,1069000,265.31918467275887,852700,{"$f":"F88*'Parameter Values'!$B$135","v":912389}]
[2033,22000,61500,1069000,269.79714559550587,852700,{"$f":"F89*'Parameter Values'!$B$135","v":912389}]
[2034,22000,61500,1069000,274.27510651825281,852700,{"$f":"F90*'Parameter Values'!$B$135","v":912389}]
[2035,22000,61500,1069000,277.63357721031309,852700,{"$f":"F91*'Parameter Values'!$B$135","v":912389}]
[2036,22000,61500,1069000,282.11153813306004,852700,{"$f":"F92*'Parameter Values'!$B$135","v":912389}]
[2037,22000,61500,1069000,286.58949905580704,852700,{"$f":"F93*'Parameter Values'!$B$135","v":912389}]
[2038,22000,61500,1069000,289.94796974786726,852700,{"$f":"F94*'Parameter Values'!$B$135","v":912389}]
[2039,22000,61500,1069000,294.42593067061426,852700,{"$f":"F95*'Parameter Values'!$B$135","v":912389}]
[2040,22000,61500,1069000,298.90389159336127,852700,{"$f":"F96*'Parameter Values'!$B$135","v":912389}]
[2041,22000,61500,1069000,303.38185251610821,852700,{"$f":"F97*'Parameter Values'!$B$135","v":912389}]
[2042,22000,61500,1069000,307.85981343885521,852700,{"$f":"F98*'Parameter Values'!$B$135","v":912389}]
[2043,22000,61500,1069000,312.33777436160221,852700,{"$f":"F99*'Parameter Values'!$B$135","v":912389}]
[2044,22000,61500,1069000,316.81573528434916,852700,{"$f":"F100*'Parameter Values'!$B$135","v":912389}]
[2045,22000,61500,1069000,321.29369620709616,852700,{"$f":"F101*'Parameter Values'!$B$135","v":912389}]
[2046,22000,61500,1069000,325.77165712984316,852700,{"$f":"F102*'Parameter Values'!$B$135","v":912389}]
[2047,22000,61500,1069000,331.36910828327689,852700,{"$f":"F103*'Parameter Values'!$B$135","v":912389}]
[2048,22000,61500,1069000,335.84706920602389,852700,{"$f":"F104*'Parameter Values'!$B$135","v":912389}]
[2049,22000,61500,1069000,340.32503012877083,852700,{"$f":"F105*'Parameter Values'!$B$135","v":912389}]
[2050,22000,61500,1069000,344.80299105151784,852700,{"$f":"F106*'Parameter Values'!$B$135","v":912389}]
[2051,22000,61500,1069000,349.28095197426484,852700,{"$f":"F107*'Parameter Values'!$B$135","v":912389}]
[2052,22000,61500,1069000,352.63942266632506,852700,{"$f":"F108*'Parameter Values'!$B$135","v":912389}]
[2053,22000,61500,1069000,357.11738358907206,852700,{"$f":"F109*'Parameter Values'!$B$135","v":912389}]
[]
["*Applicants should carefully note whether their emissions data is reported in short tons or metric tons. A metric ton is equal to 1.1023 short tons."]
["**Applicants should be careful to not apply the PM2.5 value to estimates of total emissions of PM10."]
["***Monetization values for VOC are not included in the 2024 USDOT BCA guidelines. The values here are adopted from H-GAC templates (https://www.h-gac.com/transportation-project-selection-process)and converted to 2022 dollar."]
["-"]
["Table A-7: Inflation Adjustment Values"]
["Base Year of Nominal Dollar","Multiplier to Adjust to Real 2022 $"]
[2003,1.53]
[2004,1.49]
[2005,1.45]
[2006,1.4]
[2007,1.37]
[2008,1.34]
[2009,1.33]
[2010,1.32]
[2011,1.29]
[2012,1.27]
[2013,1.24]
[2014,1.22]
[2015,1.21]
[2016,1.2]
[2017,1.18]
[2018,1.1499999999999999]
[2019,1.1299999999999999]
[2020,1.1200000000000001]
[2021,1.07]
[2022,1]
[2023,0.96,"BEA Interactive Data Application"]
["Table A-8: Pedestrian Facility Improvements Revealed Preference Values"]
["Improvement Type","Recommended Value per Person-Mile Walked (2022 $)1"]
["Expand Sidewalk (per foot of added width)2",0.11]
["Reducing Upslope by 1%",1.1100000000000001]
["Reducing Traffic Speed by 1 mph (for speeds ≤45 mph)",0.09]
["Reducing Traffic Volume by 1 Vehicle per Hour (for ADT <55,000)",1E-3]
["-"]
["Improvement Type","Recommended Value per Use (2022 $)1"]
["Install Marked-Crosswalk on Roadway with Volumes ≥10,000 Vehicle per Day",0.19]
["Install Signal for Pedestrian Crossing on Roadway with Volumes ≥13,000 Vehicles per Day",0.51]
[]
["1)   These values assume an average walking trip speed of 3.2 miles per hour. For the mile-based benefits, the estimated value per user should be capped at 0.86 miles, the average length of a walking trip in the 2017 National Household Travel Survey, unless the applicant has specific documentation suggesting longer trips or that a trip shorter than 0.86 miles is not feasible on the facility in question. In other words, applicants should not assume all pedestrians travel the full distance of a proposed facility if the facility is longer than 0.86 miles without a clear justification for doing so."]
["2)   Value for sidewalk width expansion applicable for sidewalks up to approximately 31 feet, benefits for expansions beyond this width should be described qualitatively."]
["-"]
["Table A-9: Cycling Facility Improvement Revealed Preference Values"]
["Facility Type","Recommended Value per Cycling Mile (2022 $)1"]
["Cycling Path with At-Grade Crossings",1.57]
["Cycling Path with no At-Grade Crossings2",1.97]
["Dedicated Cycling Lane",1.86]
["Cycling Boulevard/“Sharrow”",0.28999999999999998]
["Separated Cycle Track",1.86]
[]
["1) Values should only be applied over sections for which a comparable parallel facility is not available, and only applies to miles cycled on the project facility. These values assume an average cycling trip speed of 9.8 miles per hour or, in the case of off-street paths with no at-grade crossings, a free-flow cycling speed of 12.1 miles per hour. The estimated value per cyclist should be capped at 2.38 miles, the average length of a cycling trip in the 2017 National Household Travel Survey, unless the applicant has specific documentation suggesting longer trips or that a trip shorter than 2.38 miles is not feasible on the facility in question. In other words, applicants should not assume all cyclists travel the full distance of a proposed facility if the facility is longer than 2.38 miles without a clear justification for doing so."]
["2) The value for a cycling path with no at-grade intersections is higher due to an assumption of higher average speed of 12.1 miles per hour, resulting in less time on the facility, which lowers journey quality benefits but increases travel time savings."]
["-"]
["Table A-10: Transit Facility Amenity Revealed and Stated Preference Values"]
["Attribute Type","Recommended Value per User Trip (2022 $)"]
[null,"Bus Stop","Light Rail /Streetcar Stop","Rail Station"]
["Clocks",0.03,0.03,7.0000000000000007E-2]
["Electronic Real-Time Information Displays",0.32,0.16,0.9]
["Information /Emergency Button",0.25,0.25,0.11]
["PA System",0.32,0.05,0.1]
["Platform/Stop Seating Availability1",0.2,0.14000000000000001,0.13]
["Platform/Stop Weather Protection1",0.26,0.17,0.13]
["Restroom Availability",0.15,0.15,0.11]
["Retail/Food Outlet Availability",0.11,0.11,0.06]
["Staff Availability",0.08,0.03,0.19]
["Step-Free Access to Station/Stop",0.33,0.33,0.21]
["Step-Free Access to Vehicle",0.43,0.08,7.0000000000000007E-2]
["Surveillance Cameras",0.32,0.32,0.33]
["Temperature Controlled Environment1",0.65,0.65,0.65]
["Ticket Machines",0.11,0.11,7.0000000000000007E-2]
["Timetables",0.24,0.1,0.5]
["Bike Facilities","*","*",0.1]
["Car Access Facilities","*","*",0.12]
["Elevator","*","*",7.0000000000000007E-2]
["Escalators","*","*",0.04]
["On-Site Ticket Office","*","*",0.1]
["Taxi Pickup/Dropoff","*","*",0.05]
["Waiting Room1","*","*",0.21]
[]
["1)  Note that seating availability and weather protection refer to seats, canopies, or wind shelters on the platforms themselves, whereas temperature-controlled environment refers to an indoor facility with heating and air conditioning availability. A waiting room refers to a designated indoor environment with seating availability, separate from platform seating, which may or may not be temperature controlled."]
["-"]
["Table A-11: Transit Vehicle Amenity Values"]
["Attribute Type","Recommended Value per User Trip (2022 $)"]
[null,"Bus","Light Rail /Streetcar","Rail"]
["Electronic Real-Time Information Displays",0.23,0.23,0.23]
["Handrails",0.13,0.13,0.32]
["Luggage Storage",0.09,0.09,0.09]
["PA System",0.4,0.4,0.41]
["Surveillance Cameras",0.23,0.23,0.65]
["Temperature Control",0.33,0.13,0.49]
["Wheelchair Space",0.05,0.05,0.05]
["Food Service Availability","*","*",0.03]
["Restroom Availability","*","*",0.2]
["-"]
["Table A-12: Transit Mode Ride and Boarding Quality Revealed Preference Values"]
["Transit Mode","Boarding Quality Benefit (Per Boarding) (2022 $)1","Vehicle Ride Quality Benefit (Per Passenger Hour) (2022 $)1"]
["Low-Intensive BRT2",0.33,0.39]
["Medium-Intensive BRT2",0.65,0.78]
["High-Intensive BRT2,3",1.63,1.57]
["Streetcar or On-Street Light Rail Transit",1.96,1.96]
["Off-Street Light Rail Transit",3.27,3.53]
["Heavy Rail",3.59,3.92]
["Commuter Rail",5.23,3.92]
["Ferry3",3.59,3.92]
[]
["1) Values applicable when base case is transit use of standard on-street bus, the reference case used to create these values. When comparing other types of modal shift, the differences between the relevant modal values above should be used."]
["2) Low-intensive BRT would include special service branding, low floor vehicles, at least 50 percent of route in dedicated lanes and potentially shared turns and the remainder in mixed-traffic, some signal priority, level boarding, off-board fare collection, and visually distinct stations. Medium-intensive BRT would include features of Low-intensive BRT but have 100 percent of the route in dedicated lanes, traffic signal priority throughout the corridor, and median-running service or right-turn prohibitions. High-intensive BRT would have a completely sealed right-of-way with no traffic interference and traffic signal preemption, akin to a “rubber-tired railroad.”"]
["3) The Capital Investment Grant program has to date not completed a before-and-after study of ridership on a ferry project or a high-intensive BRT as described above, and thus does not have a calibrated estimate for the fixedguideway setting for those modes. Thus, these values represent the current best estimates, considering average station and ride quality relative to other transit modes."]
["-"]
["Table A-13: Mortality Reduction Benefits of Induced Active Transportation Values"]
["Mode","Applicable Age Range3","Recommended Value per Induced Trip (2022 $)4"]
["Walking1","Ages 20-74",7.63]
["Cycling2","Ages 20-64",6.8]
[]
["1)   Based on an assumed average walking speed of 3.2 miles per hour, an assumed average age of the relevant age range (20-74 years) of 45, a corresponding baseline mortality risk of 267.1 per 100,000, an annual risk reduction of 8.6 percent per daily mile walked, and an average walking trip distance of 0.86 miles. "]
["2)   Based on an assumed average cycling speed of 9.8 miles per hour, an assumed average age of the relevant age range (20-64 years) of 42, a corresponding baseline mortality risk of 217.9 per 100,000, an annual risk reduction of 4.3 percent per daily mile cycled, and an average cycling trip distance of 2.38 miles."]
["3)   Absent more localized data on the proportion of the expected users falling into the age ranges above, applicants may apply a general assumption of 68% and 59% of overall induced trips falling into the walking and cycling age ranges, respectively, assuming a distribution matching the national average."]
["4)   Applicants should ensure these monetization values are only applied to trips induced from non-active transportation modes within the relevant age ranges for each mode. Absent more localized data on the proportion of induced trips coming from non-active transportation modes, applicants may apply a general assumption of 89% of induced trips falling into that category, assuming a distribution matching the national average travel pattern. "]
["-"]
["Table A-14: External Highway Use Costs"]
["Vehicle Type and Location","Recommended Value of Cost per Vehicle Mile Traveled (2022 $)1"]
[null,"Congestion","Noise","Safety Cost","Non-CO2 Emission Cost2","CO2 Emission Cost2"]
["Light-Duty Vehicles - Urban",0.13800000000000001,1.9E-3,1.7000000000000001E-2,"*",0.107]
["Light-Duty Vehicles - Rural",2.9000000000000001E-2,2.0000000000000001E-4,9.6000000000000002E-2,"*",0.109]
["Light-Duty Vehicles – All Locations",0.11600000000000001,1.1000000000000001E-3,0.04,1.2E-2,0.107]
["Buses and Trucks - Urban",0.34499999999999997,4.3700000000000003E-2,1.6E-2,"*",0.30299999999999999]
["Buses and Trucks - Rural",7.4999999999999997E-2,3.7000000000000002E-3,2.7E-2,"*",0.29899999999999999]
["Buses and Trucks – All Locations",0.23599999999999999,2.1999999999999999E-2,2.1000000000000001E-2,3.5000000000000003E-2,0.30099999999999999]
["All Vehicles - Urban",0.154,5.1000000000000004E-3,1.7000000000000001E-2,"*",0.124]
["All Vehicles - Rural",3.5999999999999997E-2,6.9999999999999999E-4,8.5999999999999993E-2,"*",0.14000000000000001]
["All Vehicles – All Locations",0.128,3.0999999999999999E-3,3.7999999999999999E-2,1.4999999999999999E-2,0.129]
[]
["1)   Congestion costs updated from the 1997 Highway Cost Allocation Study to reflect increased traffic volumes, changes in vehicle occupancy, and increases in the value of time per person-hour since that time. Both congestion and noise costs are also adjusted from 1994 dollars to 2022 dollars using the GDP deflator."]
["2)   Emission rates are based on estimates from EPA’s MOVES Model. The monetization applies the 2035-year emission value to approximate increasing emission damage costs over time. Non-CO2 emission damages should be discounted at 3.1 percent, while CO2 emission damages should be discounted at 2.0 percent."]
[]
[]
["Source: https://ftp.txdot.gov/pub/txdot-info/trf/hsip/hsip-guidance-june-2020.pdf"]
["Table A-15: TxDOT HSIP Safety Improvement Codes"]
["Work Type (TxDOT HSIP)","Work Code","Crash Reduction Factor","Service life","Preventable Crash types","Preventable Crash types (HSIP guidelines)"]
["Blank",0,0,0,"Blank","Blank"]
["Install Warning/Guide Signs",101,0.2,6,"Non-Intersection related (Roadway Related)","Vehicle Movements/Manner of Collision, Roadway\nRelated"]
["Install Intersection Flashing Beacon",105,0.14000000000000001,10,"Intersection Related ","Intersection Related "]
["Install Traffic Signal",107,0.35,10,"Intersection Related","Intersection Related, Vehicle Movements/Manner of\nCollision"]
["Improve Traffic Signals",108,0.24,10,"Intersection Related","Intersection Related, Vehicle Movements/Manner of\nCollision"]
["Install Pedestrian Signal",110,0.34,10,"Pedestrian, Cyclist","Pedestrian, Cyclist"]
["Interconnect Signals",111,0.1,10,"Intersection Related","All"]
["Install Delineators",113,0.12,2,"Non-Intersection related (Roadway Related)","Roadway Related, Dark light condition"]
["Install School Zones",114,0.2,5,"Non-Intersection related (Roadway Related)","All"]
["Replace Flashing Beacon with a Traffic Signal",118,0.25,10,"Pedestrian, Cyclist","Intersection Related, Vehicle Movements/Manner of\nCollision, Pedestrian, Cyclist"]
["Install Overhead Signs",119,0.2,6,"Non-Intersection related (Roadway Related)","Vehicle Movements/Manner of Collision"]
["Install Advance Warning Signals (Intersection — Existing Signal, Flashing Beacon or STOP Signs)",122,0.1,10,"Intersection Related","Intersection Related"]
["Install Advance Warning Signals (Curve)",123,0.1,10,"Non-Intersection related (Roadway Related)","Roadway Related, Vehicle Movements/Manner of Collision"]
["Install Advance Warning Signals and Signs (Intersection — Existing Signal, Flashing Beacon or STOP Signs)",124,0.27,10,"Intersection Related","Intersection Related"]
["Install Advance Warning Signals and Signs (Curve)",125,0.15,10,"Non-Intersection related (Roadway Related)","Roadway Related,  Vehicle Movements/Manner of Collision"]
["Install Advance Warning Signs (Intersection — Existing Warning Signals",128,0.05,6,"Intersection Related","Intersection Related"]
["Install Advance Warning Signs (Curve — Existing Warning Signals)",130,0.05,6,"Non-Intersection related (Roadway Related)","Roadway Related, Vehicle Movements/Manner of Collision"]
["Improve Pedestrian Signals",131,0.1,10,"Pedestrian, Cyclist","Pedestrian, Cyclist"]
["Install Advance Warning Signals and Signs",132,0.1,10,"Pedestrian, Cyclist","Pedestrian, Cyclist"]
["Improve School Zone",133,0.05,5,"Non-Intersection related (Roadway Related)","All"]
["Install LED Flashing Chevrons (Curve) ",136,0.35,5,"Non-Intersection related (Roadway Related)","Roadway Related, Vehicle Movements/Manner of Collision"]
["Install Chevrons",137,0.25,10,"Non-Intersection related (Roadway Related)","Roadway Related, Vehicle Movements/Manner of Collision"]
["Install Flashing Yellow Arrow",138,0.41,10,"Intersection Related","Intersection Related, Vehicle Movements/Manner of\nCollision, "]
["Install Surface Mounted Delineators on Centerline ",139,0.12,7,"Non-Intersection related (Roadway Related)","Roadway Related, Vehicle Movements/Manner of Collision"]
["Install Median Barrier",201,0.75,15,"Non-Intersection related (Roadway Related)","Vehicle Movements/Manner of Collision"]
["Install Raised Median",203,0.25,20,"Non-Intersection related (Roadway Related)","Part of Roadway No. 1 Involved, (Vehicle Movements/Manner\nof Collision"]
["Flatten Side Slope",204,0.05,20,"Non-Intersection related (Roadway Related)","Roadway Related"]
["Safety Treat Fixed Objects",209,0.5,20,"Non-Intersection related (Roadway Related)","Roadway Related"]
["Install Impact Attenuation System",217,0.6,10,"Object Struck","Object Struck"]
["Widen Bridge",218,0.55000000000000004,20,"Non-Intersection related (Roadway Related)","Roadway Related, Vehicle Movements/Manner of Collision"]
["Resurfacing",303,0.3,10,"Non-Intersection related (Roadway Related)","Surface Condition"]
["Safety Lighting",304,0.49,15,"Non-Intersection related (Roadway Related)","Light Condition - Dark"]
["Safety Lighting at Intersection",305,0.13,15,"Intersection Related","Light Condition - Dark, Intersection Related"]
["High Friction Surface Treatment (Curve)",306,0.45,5,"Non-Intersection related (Roadway Related)","Roadway Related or Surface Condition "]
["High Friction Surface Treatment (Intersection)",307,0.2,5,"Intersection Related","Intersection Related"]
["Install Pavement Markings",401,0.2,2,"Non-Intersection related (Roadway Related)","Roadway Related, Vehicle Movements/Manner of Collision"]
["Install Edge Marking",402,0.25,2,"Non-Intersection related (Roadway Related)","Roadway Related/Off road"]
["Install Pedestrian Crosswalk",403,0.1,2,"Pedestrian, Cyclist","Pedestrian, Cyclist"]
["Install Centerline Striping",404,0.65,2,"Non-Intersection related (Roadway Related)","Vehicle Movements/Manner of Collision"]
["Install Sidewalks",407,0.65,25,"Pedestrian, Cyclist","Pedestrian, Cyclist"]
["Widen Lane(s)",502,0.3,20,"Non-Intersection related (Roadway Related)","Roadway Related, Vehicle Movements/Manner of Collision "]
["Widen Paved Shoulder (to 5 ft. or less)",503,0.25,20,"Non-Intersection related (Roadway Related)","Roadway Related"]
["Construct Paved Shoulders (1 – 4 ft.)",504,0.25,20,"Non-Intersection related (Roadway Related)","Roadway Related, Vehicle Movements/Manner of Collision"]
["Improve Vertical Alignment",505,0.5,10,"Non-Intersection related (Roadway Related)","Roadway Related, Vehicle Movements/Manner of Collision"]
["Improve Horizontal Alignment",506,0.55000000000000004,10,"Non-Intersection related (Roadway Related)","Roadway Related, Vehicle Movements/Manner of Collision"]
["Increase Superelevation",507,0.65,10,"Non-Intersection related (Roadway Related)","Roadway Related, Vehicle Movements/Manner of Collision"]
["Construct Turn Arounds",510,0.4,10,"Intersection Related","Intersection Related, Vehicle Movements/Manner of Collision"]
["Grade Separation",514,0.8,30,"Intersection Related","Intersection Related"]
["Construct Interchange",515,0.65,30,"Intersection Related","Intersection Related"]
["Close Crossover",516,0.5,20,"Non-Intersection related (Roadway Related)","Part of Roadway Involved, Vehicle Movements/Manner of Collision"]
["Add Through Lane",517,0.28000000000000003,20,"Non-Intersection related (Roadway Related)","Vehicle Movements/Manner of Collision"]
["Install Continuous Turn Lane",518,0.5,10,"Non-Intersection related (Roadway Related)","Vehicle Movements/Manner of Collision (Roadway related)"]
["Add Left Turn Lane",519,0.25,10,"Intersection Related","Vehicle Movements/Manner of Collision, Intersection Related"]
["Lengthen Left Turn Lane",520,0.4,10,"Intersection Related","Vehicle Movements/Manner of Collision, Intersection Related"]
["Add Right Turn Lane",521,0.25,10,"Intersection Related","Vehicle Movements/Manner of Collision, Intersection Related"]
["Lengthen Right Turn Lane",522,0.4,10,"Intersection Related","Vehicle Movements/Manner of Collision, Intersection Related"]
["Construct Pedestrian Over/Under Pass",523,0.95,10,"Pedestrian, Cyclist","Pedestrian, Cyclist"]
["Convert to One-Way Frontage Roads",525,0.68,10,"Non-Intersection related (Roadway Related)","Part of Roadway Involved"]
["Milled Edge line Rumble Strips",532,0.15,10,"Non-Intersection related (Roadway Related)","Roadway Related, Vehicle Movements/Manner of Collision"]
["Profile Edge line Markings",533,7.0000000000000007E-2,5,"Non-Intersection related (Roadway Related)","Roadway Related, Vehicle Movements/Manner of Collision, Surface condition - wet, slush, ice, snow"]
["Raised Edge line Rumble Strips ",534,0.17,4,"Non-Intersection related (Roadway Related)","Roadway Related, Vehicle Movements/Manner of Collision, Surface condition - wet, slush, ice, snow"]
["Widen Paved Shoulders (to > 5 ft.)",536,0.31,20,"Non-Intersection related (Roadway Related)","Roadway Related"]
["Construct Paved Shoulders (> 5ft)",537,0.4,20,"Non-Intersection related (Roadway Related)","Roadway Related"]
["Convert 2-Lane Facility to 4-Lane Divided",538,0.45,20,"Non-Intersection related (Roadway Related)","Roadway Related, Vehicle Movements/Manner of Collision"]
["Install Passing Lanes on 2-Lane Road",540,0.25,10,"Non-Intersection related (Roadway Related)","Roadway Related, Vehicle Movements/Manner of Collision"]
["Provide Additional Paved Surface Width",541,0.3,20,"Non-Intersection related (Roadway Related)","Roadway Related, Vehicle Movements/Manner of Collision"]
["Milled Centerline Rumble Strips",542,0.26,10,"Non-Intersection related (Roadway Related)","Roadway Related, Vehicle Movements/Manner of Collision"]
["Profile Centerline Markings",543,7.0000000000000007E-2,5,"Non-Intersection related (Roadway Related)","Roadway Related, Vehicle Movements/Manner of Collision"]
["Raised Centerline Rumble Strips",544,0.17,4,"Non-Intersection related (Roadway Related)","Roadway Related, Vehicle Movements/Manner of Collision"]
["Transverse Rumble Strips",545,0.15,5,"Intersection Related","Intersection Related"]
["Construct a Roundabout",547,0.4,10,"Intersection Related","Intersection Related"]
[]
[]
[]
["Table A-16: Estimated Delay Reductions Table"]
["Strategies/Type of Improvement","Estimated Delay Reduction","Travel Time Reduction Strategies/Type Codes"]
["Blank",0,0]
["Acceleration/Deceleration Lanes (Speed Change Lane) ",0.15,1]
["Access Management",0.2,2]
["Bottleneck Removal",0.25,3]
["Freight Shuttle System ",0.15,4]
["Grade Separation ",0.15,5]
["Managed HOT/HOV Lanes ",0.22,6]
["Adding New Lanes or Roads ",0.3,7]
["Adding New Toll Roads",0.3,8]
["Ramp Configuration",0.1,9]
["Temporary Shoulder Use",0.1,10]
["Bicycle Lanes",0.02,11]
["Bicycle-Pedestrian Education and Encouragement",0.01,12]
["Bike Sharing",0.02,13]
["Cycle Tracks",0.02,14]
["Multimodal Transportation Center (Corridors)",0.05,15]
["Pedestrian Connections",0.01,16]
["Active Traffic Management",0.15,17]
["Diverging Diamond Intersection",0.15,18]
["Dynamic Rerouting",0.1,19]
["Dynamic Truck Restrictions",0.04,20]
["Queue Warning",0.1,21]
["Ramp Flow Control",0.2,22]
["Variable Speed Limits",0.1,23]
["Pay to Drive Off-Peak",0.05,24]
["Pay-As You-Drive Auto Insurance",0.01,25]
["Variable Pricing",0.04,26]
["Parking Management",0.02,27]
["Construction Contracting Options",0.05,28]
["Pavement Recycling ",0.05,29]
["Reducing Construction/Maintenance Disruption",0.05,30]
["Shoulder Pavement Upgrades",0.05,31]
["Sustainable Pavements",0.05,32]
["Continuous Flow Intersections",0.25,33]
["Median U-Turns",0.2,34]
["Quadrant Intersections",0.25,35]
["Roundabouts",0.25,36]
["Intersection Turn Lanes",0.3,37]
["Loop Ramps Reducing Left Turns",0.2,38]
["One-Way Streets",0.2,39]
["Superstreets",0.2,40]
["Freight Rail Improvements",0.05,41]
["Commercial Vehicle Accommodations",0.05,42]
["Truck Incentives & Use Restrictions",0.05,43]
["Truck Lane Restrictions",0.05,44]
["Signal Operations & Management",0.2,45]
["Aggressive Incident Clearance",0.15,46]
["Special Event Management",0.1,47]
["Road Weather Management",0.1,48]
["Electronic Toll Collection Systems",0.4,49]
["Reversible Traffic Lanes (Changeable Lane Assignments)",0.2,50]
["Traffic Management Centers",0.2,51]
["Traveler Information Systems ",0.15,52]
["Integrated Corridor Management",0.2,53]
["Express Bus Service",0.05,54]
["Park-and-Ride Lots",0.03,55]
["Heavy Rail",0.1,56]
["Commuter Rail",0.1,57]
["Light Rail",0.03,58]
["Bus Rapid Transit",0.03,59]
["Local Bus Service",0.01,60]
["Circulator Bus Transit",0.01,61]
["Demand Response Transit",0.01,62]
["Rural Transit",0.01,63]
["Technology-Based Transit Improvements ",0.02,64]
["Fare Strategies",0.01,65]
["Multimodal Transportation Centers ",0.03,66]
["Active Demand Management",0.03,67]
["Carpooling",0.03,68]
["Real-Time Ridesharing",0.03,69]
["Vanpooling",0.05,70]
["Flexible Work Hours",0.1,71]
["Compressed Work Weeks",0.1,72]
["Telecommuting",0.08,73]
["Transportation Management Associations",0.03,74]
["Trip Reduction Options",0.03,75]
["State Employee Trip Reduction",0.03,76]
["Source: https://policy.tti.tamu.edu/congestion/estimating-congestion-benefits-of-transportation-projects-with-fixit-2-0/"]

{"sheet":"Emission Factors","index":21,"n_rows":318,"n_cols":14,"rows_kept":318,"cut":false,"hidden":false,"merged":[]}
["Running Emission Rates (gram/mile)"]
["Area","Year","Road Type ID","Road Description","Average Speed","NOX","SO2","VOC","PM25","CO2",null,null,null,"Road Type Description"]
["Houston",2014,2,"Rural Restricted Access",2.5,14.93820706411878,4.0501666499143898E-2,1.7809917914925399,0.57784945414819533,3925.4744636118239,null,null,null,"Rural Restricted Access"]
["Houston",2014,2,"Rural Restricted Access",3,12.681921987926289,3.4549671617100298E-2,1.5144109446073331,0.50355444350109435,3353.5406580743238,null,null,null,"Rural Unrestricted Access"]
["Houston",2014,2,"Rural Restricted Access",4,9.8615656426856795,2.71096780145457E-2,1.1811848860008229,0.41068568019221813,2638.623401152448,null,null,null,"Urban Restricted Access"]
["Houston",2014,2,"Rural Restricted Access",5,8.1693518355413133,2.2645681853013001E-2,0.98124925083691783,0.35496442220689228,2209.6730469993222,null,null,null,"Urban Unrestricted Access"]
["Houston",2014,2,"Rural Restricted Access",6,7.1271752542551523,1.97288161974979E-2,0.83856289056314781,0.31075627707685272,1937.5857688757981]
["Houston",2014,2,"Rural Restricted Access",7,6.3827634104793232,1.7645340729272801E-2,0.73664406179616937,0.27917903055539589,1743.2377130732809]
["Houston",2014,2,"Rural Restricted Access",8,5.8244545276474513,1.6082734128104001E-2,0.66020494022093545,0.25549609566430331,1597.476671221393]
["Houston",2014,2,"Rural Restricted Access",9,5.390214285444884,1.4867373438306099E-2,0.60075229010686471,0.2370760351934536,1484.1069720032581]
["Houston",2014,2,"Rural Restricted Access",10,5.0428220916828312,1.38950848864677E-2,0.55319017001560811,0.22233998681677361,1393.41121262875]
["Houston",2014,2,"Rural Restricted Access",11,4.8044039007485368,1.3178761438886299E-2,0.512151202110811,0.21354614238218661,1336.111026046108]
["Houston",2014,2,"Rural Restricted Access",12,4.6057220749699583,1.2581825232568501E-2,0.4779520621901468,0.20621793868669741,1288.360870560572]
["Houston",2014,2,"Rural Restricted Access",13,4.4376066839265462,1.20767253656842E-2,0.44901432841112321,0.20001715094436029,1247.9568928420431]
["Houston",2014,2,"Rural Restricted Access",14,4.293507777317906,1.16437826226405E-2,0.42421055660053159,0.1947021900223572,1213.3249119404461]
["Houston",2014,2,"Rural Restricted Access",15,4.1686220582570854,1.1268565578669299E-2,0.40271395436468549,0.1900958905566211,1183.3105284923961]
["Houston",2014,2,"Rural Restricted Access",16,4.0236347208741563,1.08385229646889E-2,0.38035755156295908,0.18365661824658111,1146.133553616289]
["Houston",2014,2,"Rural Restricted Access",17,3.8957047173009829,1.0459073599412E-2,0.3606313137967298,0.17797490738478119,1113.330340490312]
["Houston",2014,2,"Rural Restricted Access",18,3.781989158569274,1.01217852747214E-2,0.34309688022674828,0.17292449772984789,1084.1719288227771]
["Houston",2014,2,"Rural Restricted Access",19,3.6802436586514289,9.8200009842088001E-3,0.32740817650623849,0.168405710143855,1058.0828236465611]
["Houston",2014,2,"Rural Restricted Access",20,3.588672708725368,9.5483951227475009E-3,0.3132883431577797,0.16433880131646139,1034.6026289879669]
["Houston",2014,2,"Rural Restricted Access",21,3.5060137877988269,9.3173603851760007E-3,0.30181515883656068,0.1611108966902621,1012.518336630923]
["Houston",2014,2,"Rural Restricted Access",22,3.4308693142292439,9.1073288055655999E-3,0.29138499127181627,0.15817643793917191,992.44170721542878]
["Houston",2014,2,"Rural Restricted Access",23,3.3622591427091901,8.9155608415734996E-3,0.28186179479965828,0.15549714951426349,974.11087166215123]
["Houston",2014,2,"Rural Restricted Access",24,3.2993664854824738,8.7397735412472997E-3,0.27313219803351341,0.15304113512476411,957.30760573831321]
["Houston",2014,2,"Rural Restricted Access",25,3.241505240833896,8.5780492249472994E-3,0.2651009690086602,0.15078160188642459,941.84860108838245]
["Houston",2014,2,"Rural Restricted Access",26,3.206342438059596,8.4519509307090998E-3,0.25795894262335289,0.14852953236076771,932.47422290981763]
["Houston",2014,2,"Rural Restricted Access",27,3.1737842873426532,8.3351932508589008E-3,0.25134595522954978,0.1464442827999741,923.79424311485002]
["Houston",2014,2,"Rural Restricted Access",28,3.143551718819777,8.2267754052836994E-3,0.2452053240781612,0.1445079796363801,915.73426187666598]
["Houston",2014,2,"Rural Restricted Access",29,3.1154041550226159,8.1258346525068994E-3,0.23948818473031669,0.14270521462199939,908.23014141352905]
["Houston",2014,2,"Rural Restricted Access",30,3.0891330954785992,8.0316232832484003E-3,0.23415218800566179,0.14102263394191089,901.22629564793465]
["Houston",2014,2,"Rural Restricted Access",31,3.0049188750227329,7.9201109300091992E-3,0.2286293980160507,0.13385541582223731,880.91127471071877]
["Houston",2014,2,"Rural Restricted Access",32,2.9259680433453581,7.8155680988473992E-3,0.22345178240079039,0.12713614883504329,861.8659425820789]
["Houston",2014,2,"Rural Restricted Access",33,2.8518021105575211,7.7173611968468997E-3,0.2185879616713034,0.12082411015010359,843.9748730066899]
["Houston",2014,2,"Rural Restricted Access",34,2.781998879698381,7.6249311714347004E-3,0.2140102480435509,0.1148833678583956,827.13621928867667]
["Houston",2014,2,"Rural Restricted Access",35,2.7161844048883341,7.5377828617603001E-3,0.20969411805166999,0.1092820965547852,811.25977435455002]
["Houston",2014,2,"Rural Restricted Access",36,2.692201986450141,7.4964521401048E-3,0.2056606177380787,0.10723894029217521,806.92799062786162]
["Houston",2014,2,"Rural Restricted Access",37,2.6695159149545531,7.4573555115117996E-3,0.20184514446846519,0.1053062249086251,802.83035737288617]
["Houston",2014,2,"Rural Restricted Access",38,2.6480238472218902,7.4203166002132E-3,0.198230485581463,0.10347523138736719,798.94838902606728]
["Houston",2014,2,"Rural Restricted Access",39,2.6276339368088522,7.3851771202632002E-3,0.19480119381687119,0.1017381349697635,795.26549597908524]
["Houston",2014,2,"Rural Restricted Access",40,2.6082635219164638,7.3517946143106996E-3,0.191543366640509,0.1000878933730399,791.76674758445233]
["Houston",2014,2,"Rural Restricted Access",41,2.5898478952083752,7.3201302129177999E-3,0.18844330634953879,9.8512447849133808E-2,788.44747774200255]
["Houston",2014,2,"Rural Restricted Access",42,2.5723092031054331,7.2899736401628003E-3,0.1854908679771862,9.7012023540651998E-2,785.28626836824094]
["Houston",2014,2,"Rural Restricted Access",43,2.555586264123558,7.2612196986986E-3,0.18267575231982669,9.5581386409308702E-2,782.27209198860771]
["Houston",2014,2,"Rural Restricted Access",44,2.5396234587317692,7.2337727545737996E-3,0.17998859646507451,9.4215778238481096E-2,779.39492362623059]
["Houston",2014,2,"Rural Restricted Access",45,2.524370111357392,7.2075456746322998E-3,0.17742086975942239,9.2910863764134793E-2,776.64562941329245]
["Houston",2014,2,"Rural Restricted Access",46,2.50298470135884,7.1644851455654E-3,0.1749201479847324,9.0342566423699908E-2,771.30290698083411]
["Houston",2014,2,"Rural Restricted Access",47,2.482509308807034,7.1232569794376002E-3,0.1725258399025825,8.7883558331794509E-2,766.18753443911874]
["Houston",2014,2,"Rural Restricted Access",48,2.462887057611554,7.083746653565E-3,0.17023129465718881,8.5527008910384991E-2,761.28530241997487]
["Houston",2014,2,"Rural Restricted Access",49,2.4440657146281328,7.0458489940547001E-3,0.1680304043197704,8.3266645179645299E-2,756.58316150365317]
["Houston",2014,2,"Rural Restricted Access",50,2.4259972253640498,7.0094672409246996E-3,0.1659175495958487,8.1096695998135099E-2,752.06910622398436]
["Houston",2014,2,"Rural Restricted Access",51,2.406090621655502,6.9687439728704998E-3,0.1638496926863697,7.8313075665600793E-2,746.7561665668976]
["Houston",2014,2,"Rural Restricted Access",52,2.3869496565511281,6.9295869843569004E-3,0.16186136873494761,7.5636517653548604E-2,741.64757074277577]
["Houston",2014,2,"Rural Restricted Access",53,2.3685309920167308,6.8919076180513003E-3,0.15994807587603191,7.3060961830630503E-2,736.73175211956413]
["Houston",2014,2,"Rural Restricted Access",54,2.3507945002428672,6.8556237838310998E-3,0.1581056457155946,7.0580796964116801E-2,731.99800085276775]
["Houston",2014,2,"Rural Restricted Access",55,2.3337029718062339,6.8206593617644003E-3,0.1563302130155369,6.8190819910930803E-2,727.43638599567305]
["Houston",2014,2,"Rural Restricted Access",56,2.3298013178353618,6.8067920456066997E-3,0.15463797886055081,6.6895910324143396E-2,727.02699684332413]
["Houston",2014,2,"Rural Restricted Access",57,2.326036564003819,6.7934113019457003E-3,0.15300512134258171,6.5646436161453894E-2,726.6319722226367]
["Houston",2014,2,"Rural Restricted Access",58,2.322401629269915,6.7804919632385996E-3,0.1514285692562668,6.4440047314719098E-2,726.25056914059348]
["Houston",2014,2,"Rural Restricted Access",59,2.318889912662585,6.7680105682165004E-3,0.1499054596135557,6.3274553005161896E-2,725.88209497658579]
["Houston",2014,2,"Rural Restricted Access",60,2.3154952532754991,6.7559452196951E-3,0.14843312029226829,6.2147908505923097E-2,725.5259032847116]
["Houston",2014,2,"Rural Restricted Access",61,2.346246891898542,6.7965932224022998E-3,0.14726537451732191,6.2770298881410905E-2,732.44128906324272]
["Houston",2014,2,"Rural Restricted Access",62,2.3760065421789061,6.8359299992156999E-3,0.14613529796092209,6.3372612148012E-2,739.133597881176]
["Houston",2014,2,"Rural Restricted Access",63,2.4048214416567202,6.8740179894636001E-3,0.1450410968507572,6.3955804358530405E-2,745.61345245092105]
["Houston",2014,2,"Rural Restricted Access",64,2.432735875525851,6.9109157300163001E-3,0.14398108952528499,6.4520771812470096E-2,751.89081156536145]
["Houston",2014,2,"Rural Restricted Access",65,2.459791403737472,6.9466781554751002E-3,0.14295369780982731,6.50683556524424E-2,757.97502116858834]
["Houston",2014,2,"Rural Restricted Access",66,2.4882730894861891,7.0102113294334004E-3,0.1425528716201212,6.5627483154125296E-2,765.31309624366975]
["Houston",2014,2,"Rural Restricted Access",67,2.515904575660318,7.0718479907363003E-3,0.14216401039130189,6.6169920282623695E-2,772.43212430158462]
["Houston",2014,2,"Rural Restricted Access",68,2.54272337106462,7.1316718090595997E-3,0.14178658625744781,6.6696403377930896E-2,779.3417691813255]
["Houston",2014,2,"Rural Restricted Access",69,2.5687648100803919,7.1897616036634996E-3,0.1414201019535605,6.7207626093664097E-2,786.05113449933469]
["Houston",2014,2,"Rural Restricted Access",70,2.5940622079814268,7.2461916898500997E-3,0.14106408862978431,6.7704242446090496E-2,792.56880366540088]
["Houston",2014,2,"Rural Restricted Access",71,2.626246233905551,7.3311544656809004E-3,0.1414297976492912,6.8647161791117101E-2,801.72528524317818]
["Houston",2014,2,"Rural Restricted Access",72,2.6575362591095599,7.4137571644053001E-3,0.14178534808492291,6.9563888932115306E-2,810.6274201104618]
["Houston",2014,2,"Rural Restricted Access",73,2.6879690233490758,7.4940967754934E-3,0.14213115741272911,7.0455500261031104E-2,819.2856608717924]
["Houston",2014,2,"Rural Restricted Access",74,2.7175792804469832,7.5722650457413004E-3,0.14246762054248641,7.1323013986462805E-2,827.70989512605991]
["Houston",2014,2,"Rural Restricted Access",75,2.7463999306889462,7.6483488287826E-3,0.14279511132211689,7.2167394012549596E-2,835.90948313354704]
["Houston",2014,3,"Rural Unrestricted Access",2.5,5.2871277993046677,4.4202134153647397E-2,1.2943809535177411,0.23715813627361501,2927.3648849983351]
["Houston",2014,3,"Rural Unrestricted Access",3,4.5303247590911049,3.77726909855697E-2,1.101604705850344,0.2057109143548472,2500.0998205652581]
["Houston",2014,3,"Rural Unrestricted Access",4,3.5843209588241529,2.9735887025472599E-2,0.86063439626609795,0.1664018869563875,1966.0184900239119]
["Houston",2014,3,"Rural Unrestricted Access",5,3.0167186786639819,2.4913804649414398E-2,0.71605221051555035,0.14281647051731169,1645.5696916991039]
["Houston",2014,3,"Rural Unrestricted Access",6,2.6647018418119979,2.17116676942096E-2,0.61607797636810091,0.1246491759215126,1436.032922419331]
["Houston",2014,3,"Rural Unrestricted Access",7,2.413261244060581,1.94244270119204E-2,0.54466780911992285,0.1116725369245133,1286.363801505207]
["Houston",2014,3,"Rural Unrestricted Access",8,2.2246807957470169,1.7708996500203501E-2,0.49111018368378928,0.1019400576767638,1174.111960819615]
["Houston",2014,3,"Rural Unrestricted Access",9,2.0780071137253571,1.6374772768868201E-2,0.44945425278901868,9.4370351595180896E-2,1086.804973619709]
["Houston",2014,3,"Rural Unrestricted Access",10,1.9606681681080289,1.5307393783799901E-2,0.4161295080732022,8.8314586729914504E-2,1016.959383859785]
["Houston",2014,3,"Rural Unrestricted Access",11,1.8781094141457131,1.4452036649848E-2,0.38820024943199322,8.4026577771770597E-2,964.49529217585905]
["Houston",2014,3,"Rural Unrestricted Access",12,1.8093104525104491,1.37392390382213E-2,0.36492586723098569,8.0453236973317299E-2,920.77521577258756]
["Houston",2014,3,"Rural Unrestricted Access",13,1.75109594651138,1.31361025976142E-2,0.3452321592147487,7.74296409130876E-2,883.78130496981942]
["Houston",2014,3,"Rural Unrestricted Access",14,1.7011977985121769,1.2619128505665199E-2,0.32835183805797391,7.4837987147176502E-2,852.07223856744656]
["Houston",2014,3,"Rural Unrestricted Access",15,1.657952736912869,1.21710842926427E-2,0.31372222638876929,7.2591887216720205E-2,824.59104768539021]
["Houston",2014,3,"Rural Unrestricted Access",16,1.6090774565434161,1.17554077695481E-2,0.30010783296008892,6.9982919859005802E-2,797.46563652987993]
["Houston",2014,3,"Rural Unrestricted Access",17,1.5659522091586049,1.1388634366817601E-2,0.28809513287595928,6.7680889837493305E-2,773.53145021619423]
["Houston",2014,3,"Rural Unrestricted Access",18,1.527618655927661,1.10626135643904E-2,0.2774171772456217,6.5634640929481902E-2,752.25661793736265]
["Houston",2014,3,"Rural Unrestricted Access",19,1.4933202135631329,1.0770910741166199E-2,0.26786321694479348,6.3803786643366597E-2,733.22124168788173]
["Houston",2014,3,"Rural Unrestricted Access",20,1.462451615435058,1.05083782002643E-2,0.25926465267404802,6.2156017785862903E-2,716.08940306334887]
["Houston",2014,3,"Rural Unrestricted Access",21,1.431122234340976,1.0241283171504601E-2,0.25051254928464628,6.0628239871515603E-2,698.70405681574141]
["Houston",2014,3,"Rural Unrestricted Access",22,1.402640978800902,9.9984695089957998E-3,0.2425560916579175,5.9239350858472588E-2,682.89919659064367]
["Houston",2014,3,"Rural Unrestricted Access",23,1.3766363541773561,9.7767700780095005E-3,0.23529149991177381,5.7971234803085497E-2,668.46867203729369]
["Houston",2014,3,"Rural Unrestricted Access",24,1.3527987816057729,9.5735455996053005E-3,0.22863229081114211,5.6808795085647297E-2,655.24069119672276]
["Houston",2014,3,"Rural Unrestricted Access",25,1.330868214839916,9.3865790794734998E-3,0.2225058184385609,5.5739350545604208E-2,643.07094882339754]
["Houston",2014,3,"Rural Unrestricted Access",26,1.3103193317754811,9.1736898094590003E-3,0.21579606466523099,5.4580002975644103E-2,631.24029831115422]
["Houston",2014,3,"Rural Unrestricted Access",27,1.291292588197301,8.9765701150011003E-3,0.20958332968992549,5.3506533003458888E-2,620.28599228129929]
["Houston",2014,3,"Rural Unrestricted Access",28,1.2736248977318481,8.7935303987188001E-3,0.20381436149857049,5.2509739457858202E-2,610.11413668214834]
["Houston",2014,3,"Rural Unrestricted Access",29,1.2571756686778051,8.6231141111456008E-3,0.19844325318248129,5.1581690294712802E-2,600.64378836569745]
["Houston",2014,3,"Rural Unrestricted Access",30,1.2418230548940321,8.4640589094106006E-3,0.1934302187541313,5.0715511075777098E-2,591.80479660367655]
["Houston",2014,3,"Rural Unrestricted Access",31,1.213167804501764,8.3492193152220999E-3,0.1879890305711244,4.8360634187775503E-2,580.94654611477108]
["Houston",2014,3,"Rural Unrestricted Access",32,1.1863035072590129,8.2415571956705007E-3,0.18288791664955539,4.6152937105274003E-2,570.76693628142209]
["Houston",2014,3,"Rural Unrestricted Access",33,1.1610673492430961,8.1404200530613008E-3,0.1780959611474755,4.4079039845954397E-2,561.20427249857926]
["Houston",2014,3,"Rural Unrestricted Access",34,1.1373156711104671,8.0452321541350999E-3,0.17358588538081199,4.2127136543065498E-2,552.20411835002119]
["Houston",2014,3,"Rural Unrestricted Access",35,1.1149212317282751,7.9554835637189007E-3,0.16933352822938641,4.0286770571770103E-2,543.7182587242379]
["Houston",2014,3,"Rural Unrestricted Access",36,1.1060749063096951,7.8983192365825999E-3,0.16522798749968531,3.9413764991255602E-2,539.8341179407372]
["Houston",2014,3,"Rural Unrestricted Access",37,1.0977067606434701,7.8442448730752998E-3,0.1613443678905086,3.8587948901579697E-2,536.15993071310152]
["Houston",2014,3,"Rural Unrestricted Access",38,1.08977904369652,7.7930165286998997E-3,0.1576651493133939,3.7805596816623703E-2,532.6791217606044]
["Houston",2014,3,"Rural Unrestricted Access",39,1.082257876336594,7.7444152789079004E-3,0.15417460861202861,3.7063365351409E-2,529.37681583131234]
["Houston",2014,3,"Rural Unrestricted Access",40,1.0751127673446641,7.6982440916055E-3,0.15085859494573159,3.6358245459454999E-2,526.23962519848487]
["Houston",2014,3,"Rural Unrestricted Access",41,1.0683278448898881,7.6544261975579004E-3,0.14770319252537861,3.5683933563394797E-2,523.26479295458876]
["Houston",2014,3,"Rural Unrestricted Access",42,1.0618660139805789,7.6126948698934001E-3,0.14469804736313771,3.5041731757622999E-2,520.43161938897333]
["Houston",2014,3,"Rural Unrestricted Access",43,1.05570473334612,7.5729045342134002E-3,0.1418326763944894,3.44293998032826E-2,517.73022133803772]
["Houston",2014,3,"Rural Unrestricted Access",44,1.0498235109223191,7.5349228501552E-3,0.13909754956077969,3.3844901119593901E-2,515.15161410759924]
["Houston",2014,3,"Rural Unrestricted Access",45,1.0442036761617981,7.4986292409439997E-3,0.1364839839196792,3.3286380155180199E-2,512.68761164295802]
["Houston",2014,3,"Rural Unrestricted Access",46,1.0375306641494699,7.4652259537468998E-3,0.13401346063480041,3.2438385413842502E-2,509.9353167297391]
["Houston",2014,3,"Rural Unrestricted Access",47,1.0311416100951121,7.4332440830261999E-3,0.13164806600034201,3.1626475555114802E-2,507.30014074899759]
["Houston",2014,3,"Rural Unrestricted Access",48,1.0250187666263531,7.4025947902523004E-3,0.12938122947565259,3.0848395273834199E-2,504.77476376745358]
["Houston",2014,3,"Rural Unrestricted Access",49,1.0191458351359099,7.3731964890200999E-3,0.12720691689074659,3.0102073371381301E-2,502.35246339740132]
["Houston",2014,3,"Rural Unrestricted Access",50,1.013507820905085,7.3449741198371998E-3,0.12511957680923669,2.93856043450266E-2,500.02705504215101]
["Houston",2014,3,"Rural Unrestricted Access",51,1.008218794354097,7.3269773245146002E-3,0.12335596350108929,2.85358164190831E-2,498.04822723252221]
["Houston",2014,3,"Rural Unrestricted Access",52,1.0031331919012241,7.3096727136273999E-3,0.1216601814740246,2.77187126441375E-2,496.14550818480222]
["Houston",2014,3,"Rural Unrestricted Access",53,0.99823949897487396,7.2930211069245996E-3,0.120028391221566,2.69324429739069E-2,494.31458985586409]
["Houston",2014,3,"Rural Unrestricted Access",54,0.99352705393468521,7.2769862263960001E-3,0.1184570376451245,2.6175294402573501E-2,492.55148331688667]
["Houston",2014,3,"Rural Unrestricted Access",55,0.9889859705323214,7.2615344324320997E-3,0.11694282419873531,2.5445678506561601E-2,490.85248974296297]
["Houston",2014,3,"Rural Unrestricted Access",56,0.98750607475063279,7.2484702423546996E-3,0.1154777033686737,2.4974802489849599E-2,490.00509824177738]
["Houston",2014,3,"Rural Unrestricted Access",57,0.98607810513672245,7.2358644449117002E-3,0.1140639902870353,2.4520448438636201E-2,489.1874397757212]
["Houston",2014,3,"Rural Unrestricted Access",58,0.98469937585432643,7.2236933301390001E-3,0.11269902593235,2.4081761768499101E-2,488.39797642918398]
["Houston",2014,3,"Rural Unrestricted Access",59,0.98336738315777439,7.2119347955282003E-3,0.11138033155578959,2.3657945832942898E-2,487.63527455202109]
["Houston",2014,3,"Rural Unrestricted Access",60,0.98207979021777403,7.2005682120711003E-3,0.1101055936584478,2.32482570952387E-2,486.89799607076361]
["Houston",2014,3,"Rural Unrestricted Access",61,0.99213473479356562,7.2147408551267002E-3,0.1091995329060689,2.3314665139098901E-2,489.07411048911842]
["Houston",2014,3,"Rural Unrestricted Access",62,1.0018653263185251,7.2284563161482997E-3,0.1083226999198957,2.33789309879959E-2,491.18002766817148]
["Houston",2014,3,"Rural Unrestricted Access",63,1.0112870101760261,7.2417363657088004E-3,0.1074737029015376,2.3441156651213602E-2,493.21909033360379]
["Houston",2014,3,"Rural Unrestricted Access",64,1.0204142664129801,7.2546014137207003E-3,0.10665123704000321,2.35014377624558E-2,495.19443229074142]
["Houston",2014,3,"Rural Unrestricted Access",65,1.0292606839964891,7.2670706141012998E-3,0.1058540778203621,2.3559864070275102E-2,497.10899449535162]
["Houston",2014,3,"Rural Unrestricted Access",66,1.041454618817274,7.3207827273641998E-3,0.1056740114042746,2.36690299448933E-2,501.02753907070371]
["Houston",2014,3,"Rural Unrestricted Access",67,1.053284555583706,7.3728914939624E-3,0.1054993201050851,2.3774937136687099E-2,504.82911216619448]
["Houston",2014,3,"Rural Unrestricted Access",68,1.0647665530334789,7.4234676497783999E-3,0.10532976678528359,2.3877729411075101E-2,508.51887428828849]
["Houston",2014,3,"Rural Unrestricted Access",69,1.075915738962969,7.4725778300634999E-3,0.10516512805446181,2.3977542199249101E-2,512.10168678365517]
["Houston",2014,3,"Rural Unrestricted Access",70,1.086746376723045,7.5202848623404E-3,0.1050051932873779,2.4074503193475101E-2,515.58213320772563]
["Houston",2014,3,"Rural Unrestricted Access",71,1.1012984602211391,7.6067139538494996E-3,0.10551271247119751,2.43332543288966E-2,521.32747832423308]
["Houston",2014,3,"Rural Unrestricted Access",72,1.1154463191776189,7.6907422372611001E-3,0.10600613389991111,2.45848179327787E-2,526.91323052083749]
["Houston",2014,3,"Rural Unrestricted Access",73,1.129206565559949,7.7724683759215997E-3,0.1064860369333174,2.4829489383129701E-2,532.34594841068565]
["Houston",2014,3,"Rural Unrestricted Access",74,1.1425949133914051,7.8519857000237999E-3,0.1069529696144695,2.5067548091579399E-2,537.63183608729457]
["Houston",2014,3,"Rural Unrestricted Access",75,1.155626238614023,7.9293825621500006E-3,0.1074074507574576,2.5299258567803701E-2,542.77676675919406]
["Houston",2014,4,"Urban Restricted Access",2.5,4.0829178330146174,4.4051718791463801E-2,1.1445643861341519,0.19237468458613149,2754.4512911367779]
["Houston",2014,4,"Urban Restricted Access",3,3.506018866178358,3.7539914246038399E-2,0.97427165757065604,0.16682398373315341,2346.2223659669698]
["Houston",2014,4,"Urban Restricted Access",4,2.7848951576330339,2.94001585642568E-2,0.76140574686628615,0.134885607666931,1835.9362095047111]
["Houston",2014,4,"Urban Restricted Access",5,2.3522209325058401,2.4516305155187799E-2,0.63368620044366419,0.1157225820271974,1529.764515627355]
["Houston",2014,4,"Urban Restricted Access",6,2.0797992042476769,2.1291694281667502E-2,0.54551671658829293,0.10110573884767141,1329.9424048107389]
["Houston",2014,4,"Urban Restricted Access",7,1.885212255491846,1.89884008005816E-2,0.48253851383445628,9.0665136576581401E-2,1187.2123256560139]
["Houston",2014,4,"Urban Restricted Access",8,1.7392720439249729,1.7260930689767199E-2,0.43530486176907879,8.28346848732638E-2,1080.16476628997]
["Houston",2014,4,"Urban Restricted Access",9,1.625762990484072,1.5917342825800498E-2,0.3985675768293408,7.6744333548461302E-2,996.90555344971358]
["Houston",2014,4,"Urban Restricted Access",10,1.5349557477313509,1.4842472534627E-2,0.36917774887755039,7.1872052488619304E-2,930.29818317750835]
["Houston",2014,4,"Urban Restricted Access",11,1.463667407223544,1.40105242991956E-2,0.34403974291579559,6.83462661639853E-2,881.17385571317573]
["Houston",2014,4,"Urban Restricted Access",12,1.4042604568003709,1.3317234103002701E-2,0.32309140461433328,6.5408110893456897E-2,840.23691615956523]
["Houston",2014,4,"Urban Restricted Access",13,1.353993037211533,1.2730603936993301E-2,0.30536588759001898,6.2921979510702095E-2,805.59796730651033]
["Houston",2014,4,"Urban Restricted Access",14,1.3109066775639571,1.2227778080413801E-2,0.2901725872834639,6.0791009754055103E-2,775.90743971817733]
["Houston",2014,4,"Urban Restricted Access",15,1.2735651658693909,1.17919956713783E-2,0.27700506035111611,5.8944169298294408E-2,750.17564914162222]
["Houston",2014,4,"Urban Restricted Access",16,1.2266822039340699,1.1306636900157801E-2,0.2615527648949374,5.6479938107716003E-2,721.3130847415091]
["Houston",2014,4,"Urban Restricted Access",17,1.1853148845793751,1.08783791608456E-2,0.2479183865512502,5.4305616468970287E-2,695.84611615317408]
["Houston",2014,4,"Urban Restricted Access",18,1.1485439340418679,1.04977056147903E-2,0.2357989391346394,5.2372886123418512E-2,673.20881074132069]
["Houston",2014,4,"Urban Restricted Access",19,1.1156436098767311,1.01571029683197E-2,0.22495522302504031,5.0643601077398702E-2,652.95437958334662]
["Houston",2014,4,"Urban Restricted Access",20,1.086033318128107,9.8505605864963007E-3,0.2151958785264011,4.9087244535980602E-2,634.72539154116998]
["Houston",2014,4,"Urban Restricted Access",21,1.0646790236987009,9.5981871838988E-3,0.2072251164143129,4.77588885803139E-2,618.90851991221177]
["Houston",2014,4,"Urban Restricted Access",22,1.0452660287628781,9.3687568179012005E-3,0.1999789690396874,4.65512922569805E-2,604.52954570406803]
["Houston",2014,4,"Urban Restricted Access",23,1.0275411203432141,9.159276918512E-3,0.19336292143676831,4.5448704309589201E-2,591.40091707924114]
["Houston",2014,4,"Urban Restricted Access",24,1.0112932876251881,8.9672536774051993E-3,0.18729821113409259,4.4437998691147201E-2,579.36634083981642]
["Houston",2014,4,"Urban Restricted Access",25,0.99634528152460444,8.7905922955869992E-3,0.18171867765563091,4.3508149522180413E-2,568.2945306995457]
["Houston",2014,4,"Urban Restricted Access",26,0.98758297110059423,8.6393311759741E-3,0.1767916233278673,4.2662515782937303E-2,559.61383651468827]
["Houston",2014,4,"Urban Restricted Access",27,0.97946972070799221,8.4992745837398995E-3,0.17222953598734539,4.1879521579934513E-2,551.57615671389419]
["Houston",2014,4,"Urban Restricted Access",28,0.97193598820057603,8.3692220338080995E-3,0.16799331202828929,4.1152455534288902E-2,544.11259689887129]
["Houston",2014,4,"Urban Restricted Access",29,0.96492182345229205,8.2481386252510006E-3,0.16404924144572,4.0475531974549901E-2,537.16376534695337]
["Houston",2014,4,"Urban Restricted Access",30,0.95837526968722697,8.1351274439310003E-3,0.16036810890198849,3.9843736652126899E-2,530.67818923182995]
["Houston",2014,4,"Urban Restricted Access",31,0.94040747917880119,8.0544781479303992E-3,0.15628316620929039,3.8039700790163201E-2,522.74514163770721]
["Houston",2014,4,"Urban Restricted Access",32,0.92356267557715221,7.9788694329298998E-3,0.15245353243488591,3.6348417169572197E-2,515.30790951821712]
["Houston",2014,4,"Urban Restricted Access",33,0.90773876916348184,7.9078430642929992E-3,0.148855997677112,3.4759635586592799E-2,508.3214187393022]
["Houston",2014,4,"Urban Restricted Access",34,0.89284568077414506,7.8409947173406994E-3,0.1454700826109718,3.3264311743788702E-2,501.74589800620578]
["Houston",2014,4,"Urban Restricted Access",35,0.87880362600705608,7.7779662759285004E-3,0.14227764840575391,3.1854434977716201E-2,495.54612131500062]
["Houston",2014,4,"Urban Restricted Access",36,0.8742148227230474,7.7328796718875003E-3,0.1392263734419496,3.1177362728169601E-2,492.46622181665629]
["Houston",2014,4,"Urban Restricted Access",37,0.86987406285979596,7.6902301815784E-3,0.13634003225997249,3.0536888978598398E-2,489.55280337227663]
["Houston",2014,4,"Urban Restricted Access",38,0.86576176404197869,7.6498254012856001E-3,0.1336056037717836,2.9930124373741599E-2,486.7927227407589]
["Houston",2014,4,"Urban Restricted Access",39,0.86186035234302394,7.6114926610077998E-3,0.1310114023855532,2.9354475902467099E-2,484.17418470572932]
["Houston",2014,4,"Urban Restricted Access",40,0.85815401122901691,7.5750765577440003E-3,0.12854691106863431,2.8807609854756298E-2,481.68657357245121]
["Houston",2014,4,"Urban Restricted Access",41,0.85463643095567887,7.5405067433258997E-3,0.1262017656002124,2.82836148181555E-2,479.32691492837142]
["Houston",2014,4,"Urban Restricted Access",42,0.85128635450488077,7.5075831105468E-3,0.1239682937255248,2.7784571926154598E-2,477.07962098162869]
["Houston",2014,4,"Urban Restricted Access",43,0.84809209556342213,7.4761908095249E-3,0.1218387042636135,2.73087403314561E-2,474.93685233473451]
["Houston",2014,4,"Urban Restricted Access",44,0.84504303021021154,7.4462254312767E-3,0.1198059143226981,2.6854537445607601E-2,472.89148226269913]
["Houston",2014,4,"Urban Restricted Access",45,0.84212947887269929,7.4175918476173004E-3,0.1178634706013789,2.6420521354685599E-2,470.93701752719869]
["Houston",2014,4,"Urban Restricted Access",46,0.83717068941641892,7.3748166636108002E-3,0.1160331222575742,2.5735468447907799E-2,467.96653469768711]
["Houston",2014,4,"Urban Restricted Access",47,0.83242291227742715,7.3338617002001996E-3,0.1142806610773358,2.50795667286524E-2,465.1224553928356]
["Houston",2014,4,"Urban Restricted Access",48,0.82787295918589321,7.2946131935985002E-3,0.11260121911294051,2.4450994247699399E-2,462.39687939235279]
["Houston",2014,4,"Urban Restricted Access",49,0.82350871846544249,7.2569666668580004E-3,0.11099032580015331,2.3848077786377101E-2,459.78255139188991]
["Houston",2014,4,"Urban Restricted Access",50,0.81931904737380967,7.2208260011872001E-3,0.1094438682198775,2.32692779835076E-2,457.27279651144539]
["Houston",2014,4,"Urban Restricted Access",51,0.81455516565005837,7.1817262731822002E-3,0.1079604806727204,2.25727941069537E-2,454.50850905844209]
["Houston",2014,4,"Urban Restricted Access",52,0.80997451014645128,7.1441303808696998E-3,0.1065341464927617,2.1903098071805498E-2,451.85054035363117]
["Houston",2014,4,"Urban Restricted Access",53,0.80556670956750864,7.1079532014746002E-3,0.1051616362441221,2.1258673585153601E-2,449.29287235466228]
["Houston",2014,4,"Urban Restricted Access",54,0.80132216086186014,7.0731159176126998E-3,0.1038399597083952,2.0638116672081399E-2,446.82993280009958]
["Houston",2014,4,"Urban Restricted Access",55,0.79723195938187164,7.0395454440730001E-3,0.1025663441376037,2.00401254649391E-2,444.45655468388458]
["Houston",2014,4,"Urban Restricted Access",56,0.79636248969560774,7.0196568545353001E-3,0.1013476314313668,1.96609358564598E-2,443.30732878887289]
["Houston",2014,4,"Urban Restricted Access",57,0.7955235277176339,7.0004661102444996E-3,0.1001716805744715,1.92950511465237E-2,442.19842660947558]
["Houston",2014,4,"Urban Restricted Access",58,0.79471349546303838,6.9819371157569003E-3,9.9036279747124395E-2,1.8941783150723202E-2,441.1277624362645]
["Houston",2014,4,"Urban Restricted Access",59,0.79393092192893766,6.9640362227772999E-3,9.7939367083416107E-2,1.8600490341221101E-2,440.09339196384008]
["Houston",2014,4,"Urban Restricted Access",60,0.793174434179307,6.9467320262302998E-3,9.6879018175164797E-2,1.82705739587023E-2,439.09350050716318]
["Houston",2014,4,"Urban Restricted Access",61,0.80276364329129524,6.9763858991732999E-3,9.6060941850207998E-2,1.8344402372659899E-2,441.59517255505688]
["Houston",2014,4,"Urban Restricted Access",62,0.81204352307709038,7.0050831955698004E-3,9.5269255084120902E-2,1.8415849224877101E-2,444.01614550463142]
["Houston",2014,4,"Urban Restricted Access",63,0.82102880350460627,7.0328694666837999E-3,9.4502701231242797E-2,1.8485027923055501E-2,446.36026217009243]
["Houston",2014,4,"Urban Restricted Access",64,0.82973329391876227,7.0597874168255997E-3,9.3760102186267194E-2,1.85520447869158E-2,448.63112518975782]
["Houston",2014,4,"Urban Restricted Access",65,0.83816995385863657,7.0858771223475002E-3,9.3040352342675395E-2,1.8616999593426699E-2,450.83211550112583]
["Houston",2014,4,"Urban Restricted Access",66,0.84904267461522809,7.1481625008222001E-3,9.3076349420766397E-2,1.8714249221260498E-2,454.79180767477487]
["Houston",2014,4,"Urban Restricted Access",67,0.85959083654326462,7.2085886142678E-3,9.3111271959212802E-2,1.8808595875129199E-2,458.63330008204628]
["Houston",2014,4,"Urban Restricted Access",68,0.86982875841459428,7.2672374890826001E-3,9.3145167364175496E-2,1.8900167627413499E-2,462.3618074185157]
["Houston",2014,4,"Urban Restricted Access",69,0.87976992892733452,7.3241863965114997E-3,9.3178080293632004E-2,1.89890851260083E-2,465.9822420785656]
["Houston",2014,4,"Urban Restricted Access",70,0.88942706599685373,7.3795081922995E-3,9.3210052853675507E-2,1.9075462124643401E-2,469.49923574832837]
["Houston",2014,4,"Urban Restricted Access",71,0.90195167065385717,7.4665513258040999E-3,9.38672358066516E-2,1.9303591143553001E-2,474.8562947960101]
["Houston",2014,4,"Urban Restricted Access",72,0.91412836962594424,7.5511765944891E-3,9.4506163677600605E-2,1.9525383245270599E-2,480.0645466479229]
["Houston",2014,4,"Urban Restricted Access",73,0.92597146040701495,7.6334833626621997E-3,9.5127586675372897E-2,1.9741098851050701E-2,485.13010666827648]
["Houston",2014,4,"Urban Restricted Access",74,0.937494467653462,7.7135656235874E-3,9.5732214456989206E-2,1.99509843053234E-2,490.05875966105282]
["Houston",2014,4,"Urban Restricted Access",75,0.94871019470667084,7.7915123575546001E-3,9.6320718831095706E-2,2.0155272814148601E-2,494.85598190735521]
["Houston",2014,5,"Urban Unrestricted Access",2.5,2.3414210711543562,4.4652122337432799E-2,1.039688054092021,0.129002432612533,2556.6389390193772]
["Houston",2014,5,"Urban Unrestricted Access",3,2.016810288938276,3.8145945163150598E-2,0.8846502865116197,0.1113525904899639,2181.3288681020881]
["Houston",2014,5,"Urban Unrestricted Access",4,1.615883410791251,3.0013223695297801E-2,0.69085307703611865,8.9290287836752691E-2,1712.191279455478]
["Houston",2014,5,"Urban Unrestricted Access",5,1.3927757633374711,2.5133590814586101E-2,0.57457475135081804,7.6052906244825899E-2,1430.708726267512]
["Houston",2014,5,"Urban Unrestricted Access",6,1.2532299086521299,2.1884636781369898E-2,0.49564423357585807,6.6316513046507805E-2,1244.5236124327289]
["Houston",2014,5,"Urban Unrestricted Access",7,1.1535542981625999,1.95639553290726E-2,0.43926529230802958,5.9361946476280597E-2,1111.5342454078841]
["Houston",2014,5,"Urban Unrestricted Access",8,1.078797590295453,1.78234442398497E-2,0.39698108635715817,5.4146021548610188E-2,1011.792220139251]
["Houston",2014,5,"Urban Unrestricted Access",9,1.0206534841765611,1.6469713392676302E-2,0.36409337061759151,5.0089191049311102E-2,934.21508937475801]
["Houston",2014,5,"Urban Unrestricted Access",10,0.97413819928144718,1.53867287149375E-2,0.3377831980259382,4.6843726649871603E-2,872.15338476316401]
["Houston",2014,5,"Urban Unrestricted Access",11,0.93975045009592639,1.4506883683222499E-2,0.31599502483242858,4.4276839904504497E-2,822.82327648261594]
["Houston",2014,5,"Urban Unrestricted Access",12,0.91109399244132561,1.37736794901267E-2,0.29783821383783721,4.2137767616698497E-2,781.71485291549266]
["Houston",2014,5,"Urban Unrestricted Access",13,0.88684622057974039,1.3153275942122501E-2,0.28247475838087521,4.0327783373170299E-2,746.9308022048499]
["Houston",2014,5,"Urban Unrestricted Access",14,0.86606241612695301,1.2621501472404701E-2,0.26930608227490788,3.8776368307288901E-2,717.11590159572734]
["Houston",2014,5,"Urban Unrestricted Access",15,0.84804978560120403,1.21606302653159E-2,0.2578932296497361,3.7431808583525197E-2,691.2763210678213]
["Houston",2014,5,"Urban Unrestricted Access",16,0.82767083289239984,1.17386612261552E-2,0.24721625953817419,3.6008470388312203E-2,667.11526181670706]
["Houston",2014,5,"Urban Unrestricted Access",17,0.80968940403169032,1.13663356033663E-2,0.23779540355738421,3.4752583745477197E-2,645.79668012454738]
["Houston",2014,5,"Urban Unrestricted Access",18,0.79370591171105953,1.10353794942207E-2,0.22942130935223751,3.3636240062957297E-2,626.84682973151666]
["Houston",2014,5,"Urban Unrestricted Access",19,0.77940489226628473,1.0739260870248299E-2,0.2219286987476326,3.2637406241755103E-2,609.89170043248907]
["Houston",2014,5,"Urban Unrestricted Access",20,0.76653397476598739,1.0472754108673101E-2,0.2151853492034882,3.1738455802673302E-2,594.63208406336435]
["Houston",2014,5,"Urban Unrestricted Access",21,0.75242243177273216,1.02017636679325E-2,0.20803192410627669,3.0790735248857899E-2,579.21892439167391]
["Houston",2014,5,"Urban Unrestricted Access",22,0.73959375632431845,9.9554087218047E-3,0.20152881038153889,2.99291711090258E-2,565.20696105377363]
["Houston",2014,5,"Urban Unrestricted Access",23,0.72788061787141889,9.7304759449053993E-3,0.1955911848067782,2.9142525590048401E-2,552.41342931047325]
["Houston",2014,5,"Urban Unrestricted Access",24,0.7171435742895943,9.5242875660810997E-3,0.1901483613632477,2.84214338643194E-2,540.68602521244793]
["Houston",2014,5,"Urban Unrestricted Access",25,0.70726549419431572,9.3345942575625996E-3,0.18514096379519959,2.7758029476648599E-2,529.89681344226472]
["Houston",2014,5,"Urban Unrestricted Access",26,0.69429974481112811,9.1124023850743998E-3,0.17946880833587731,2.6985652270516899E-2,518.18936689372799]
["Houston",2014,5,"Urban Unrestricted Access",27,0.68229442130817652,8.9066691698075004E-3,0.17421681254020849,2.62704881907652E-2,507.34913860804579]
["Houston",2014,5,"Urban Unrestricted Access",28,0.6711466209125786,8.7156311842026008E-3,0.16933995930137319,2.5606407259567199E-2,497.2832123427695]
["Houston",2014,5,"Urban Unrestricted Access",29,0.66076763433736685,8.5377682320876003E-3,0.1647994407686644,2.4988125013279499E-2,487.9114878888916]
["Houston",2014,5,"Urban Unrestricted Access",30,0.65108058020050252,8.3717628101136008E-3,0.1605616234714696,2.4411061583411001E-2,479.16454506527219]
["Houston",2014,5,"Urban Unrestricted Access",31,0.63898433628414564,8.2598907599197996E-3,0.15574798788083979,2.3380843139938899E-2,471.59703265417312]
["Houston",2014,5,"Urban Unrestricted Access",32,0.62764410761256095,8.1550107128630991E-3,0.1512352045146243,2.2415013349183902E-2,464.5024897687677]
["Houston",2014,5,"Urban Unrestricted Access",33,0.61699116552713307,8.0564870322946004E-3,0.14699592317060381,2.15077186972625E-2,457.83791917944751]
["Houston",2014,5,"Urban Unrestricted Access",34,0.60696486709378905,7.9637588623478004E-3,0.14300601131740789,2.0653794318983499E-2,451.56538215420488]
["Houston",2014,5,"Urban Unrestricted Access",35,0.59751149999949327,7.8763294449695001E-3,0.1392440944272518,1.9848665619463399E-2,445.65127581611898]
["Houston",2014,5,"Urban Unrestricted Access",36,0.59296178988621728,7.8119993735415996E-3,0.1355488877869436,1.93316785326113E-2,441.90227327890778]
["Houston",2014,5,"Urban Unrestricted Access",37,0.5886580100493346,7.7511466032719996E-3,0.13205342204611151,1.88426366936972E-2,438.35591952749178]
["Houston",2014,5,"Urban Unrestricted Access",38,0.58458074494070889,7.6934966103849997E-3,0.12874192818637581,1.8379333898936399E-2,434.99621597351882]
["Houston",2014,5,"Urban Unrestricted Access",39,0.5807125703504743,7.6388030273895997E-3,0.12560025452457529,1.7939790221855701E-2,431.80880490949301]
["Houston",2014,5,"Urban Unrestricted Access",40,0.57703780448975139,7.5868441235440003E-3,0.1226156645458648,1.7522223728629101E-2,428.78076439866862]
["Houston",2014,5,"Urban Unrestricted Access",41,0.57413490616381302,7.5396259891500001E-3,0.1199224383150241,1.7119253626234399E-2,425.9921763492751]
["Houston",2014,5,"Urban Unrestricted Access",42,0.5713702410914907,7.4946563373462002E-3,0.1173574609523186,1.67354725763347E-2,423.33637820699562]
["Houston",2014,5,"Urban Unrestricted Access",43,0.56873416509229968,7.4517782972540999E-3,0.11491178486229719,1.63695418078257E-2,420.80410555970587]
["Houston",2014,5,"Urban Unrestricted Access",44,0.56621791072943561,7.4108492589845002E-3,0.1125772758672767,1.6020244256067101E-2,418.38693621456571]
["Houston",2014,5,"Urban Unrestricted Access",45,0.56381348989380986,7.3717392890823999E-3,0.1103465228275905,1.56864710399423E-2,416.07719661809841]
["Houston",2014,5,"Urban Unrestricted Access",46,0.56215342604567153,7.3379210747011999E-3,0.1084449498833019,1.52858185848159E-2,413.90638287703138]
["Houston",2014,5,"Urban Unrestricted Access",47,0.56056400321234767,7.3055419332724997E-3,0.1066242949366427,1.4902215170333299E-2,411.82794418877592]
["Houston",2014,5,"Urban Unrestricted Access",48,0.55904080633041231,7.2745119227365998E-3,0.1048795006127609,1.45345952314541E-2,409.83610711253101]
["Houston",2014,5,"Urban Unrestricted Access",49,0.55757978074978032,7.2447484432430001E-3,0.1032059223837315,1.4181980188039499E-2,407.92556950878588]
["Houston",2014,5,"Urban Unrestricted Access",50,0.55617719619237371,7.2161755029291003E-3,0.10159928728386319,1.38434697463613E-2,406.09145340919059]
["Houston",2014,5,"Urban Unrestricted Access",51,0.55534960648845899,7.1974587945667998E-3,0.10013297329057599,1.35056383559298E-2,404.70955276164631]
["Houston",2014,5,"Urban Unrestricted Access",52,0.55455384715777178,7.1794619596030002E-3,9.8723055989338199E-2,1.31808004805149E-2,403.38080213900741]
["Houston",2014,5,"Urban Unrestricted Access",53,0.55378811648107273,7.1621442504868002E-3,9.7366343114562298E-2,1.28682206381345E-2,402.10219304929842]
["Houston",2014,5,"Urban Unrestricted Access",54,0.55305074619980699,7.1454679380046002E-3,9.6059878864778001E-2,1.25672178269534E-2,400.87093985180081]
["Houston",2014,5,"Urban Unrestricted Access",55,0.55234018938331453,7.1293980368853996E-3,9.4800922405894994E-2,1.22771605725425E-2,399.68445949784859]
["Houston",2014,5,"Urban Unrestricted Access",56,0.55315220671579313,7.1244038265687003E-3,9.3675881994533597E-2,1.20865975912913E-2,399.18907732038127]
["Houston",2014,5,"Urban Unrestricted Access",57,0.5539357322120444,7.1195848517015999E-3,9.2590316685325205E-2,1.19027210304347E-2,398.7110769737024]
["Houston",2014,5,"Urban Unrestricted Access",58,0.55469223958773517,7.1149320483816997E-3,9.1542184662641302E-2,1.1725185040642299E-2,398.24955939759849]
["Houston",2014,5,"Urban Unrestricted Access",59,0.55542310264560601,7.1104369672082999E-3,9.05295825390314E-2,1.15536672199953E-2,397.80368648509142]
["Houston",2014,5,"Urban Unrestricted Access",60,0.55612960360154784,7.1060917220738999E-3,8.9550733819541803E-2,1.13878666600366E-2,397.37267600300117]
["Houston",2014,5,"Urban Unrestricted Access",61,0.56128452460287326,7.1208662966146998E-3,8.8871515801846601E-2,1.13651739372156E-2,398.49941905673722]
["Houston",2014,5,"Urban Unrestricted Access",62,0.56627315782996246,7.1351642719767999E-3,8.8214208042786596E-2,1.13432132377116E-2,399.58981556035269]
["Houston",2014,5,"Urban Unrestricted Access",63,0.57110342174825512,7.1490083433591997E-3,8.7577767196712702E-2,1.13219497032712E-2,400.64559630194861]
["Houston",2014,5,"Urban Unrestricted Access",64,0.57578273991910112,7.1624197875108002E-3,8.6961215127078606E-2,1.1301350654281899E-2,401.66838389536957]
["Houston",2014,5,"Urban Unrestricted Access",65,0.58031807906930566,7.1754185718424001E-3,8.6363633890356298E-2,1.12813854221847E-2,402.65970110130081]
["Houston",2014,5,"Urban Unrestricted Access",66,0.58761241034057587,7.2265505779662998E-3,8.6331645609329405E-2,1.12914577696105E-2,405.52205642682998]
["Houston",2014,5,"Urban Unrestricted Access",67,0.59468900037986783,7.2761562555491996E-3,8.6300612202363097E-2,1.13012294499491E-2,408.29896830980618]
["Houston",2014,5,"Urban Unrestricted Access",68,0.60155745541800409,7.3243029426148997E-3,8.6270491542660394E-2,1.13107137279247E-2,410.9942063138713]
["Houston",2014,5,"Urban Unrestricted Access",69,0.60822682480286105,7.3710540735337999E-3,8.6241243945557794E-2,1.13199230992925E-2,413.61132147723879]
["Houston",2014,5,"Urban Unrestricted Access",70,0.61470564077672218,7.4164694578549998E-3,8.6212831994086803E-2,1.13288693457638E-2,416.15366192165288]
["Houston",2014,5,"Urban Unrestricted Access",71,0.62386340600011736,7.5019249236120003E-3,8.6817141950038201E-2,1.14324012586976E-2,420.78985952014261]
["Houston",2014,5,"Urban Unrestricted Access",72,0.63276678885619619,7.5850066264313001E-3,8.7404665518324307E-2,1.1533057285161E-2,425.29727385200761]
["Houston",2014,5,"Urban Unrestricted Access",73,0.64142624341484811,7.6658121182145E-3,8.7976092550492893E-2,1.1630955612269201E-2,429.6811973802599]
["Houston",2014,5,"Urban Unrestricted Access",74,0.64985165866110395,7.7444336777872996E-3,8.8532075608819205E-2,1.17262080386447E-2,433.9466364888296]
["Houston",2014,5,"Urban Unrestricted Access",75,0.6580523961674597,7.8209586624381003E-3,8.9073232452256706E-2,1.1818920400316801E-2,438.09833055450412]
[]
[]
["Idling Emission Rates (gram/hour)"]
["Area","Year","Road Type ID","Road Description","NOX (g/hr)","SO2 (g/hr)","VOC (g/hr)","PM25 (g/hr)","CO2 (g/hr)"]
["Houston",2014,2,"Rural Restricted Access",18.515287457044721,6.4683241032776298E-2,2.3800527421734379,0.83676327740042888,5390.1708545123311]
["Houston",2014,3,"Rural Unrestricted Access",7.6978312964594062,7.4349612591283504E-2,1.4121102779163579,0.32734961259194628,4662.390140749897]
["Houston",2014,4,"Urban Restricted Access",6.2397813355251177,7.4585605068153996E-2,1.2009811892487661,0.25200677343208838,4487.4684606909595]
["Houston",2014,5,"Urban Unrestricted Access",4.4315019385088332,7.6252056928225204E-2,1.0014641058613101,0.1548827115681167,4334.4935933031284]
[]
["Truck Idling Emission Rates (gram/hour)"]
["AREA","YEAR","VEHICLE TYPE","NOX (g/hr)","VOC (g/hr)","CO2 (g/hr)","PM25 (g/hr) *"]
["HGB",2014,"Longhaul Truck",88.545500360000005,12.56844813,7833.43,1.1000000000000001,null,"Assumed Heavy Disel Truck Percentage of Total Truck",0.3]
[]
["Start Emission Rates (gram/start)"]
["Area","Year","Source Type","Fuel Type","NOX","SO2","VOC","PM25","CO2"]
["Houston",2014,"Passenger Car","Gasoline",0.3821545304032366,2.5276585260597E-3,0.53697341228625795,4.5454917656601998E-3,114.4004312386249]
[]
[]
[]
["* Source: EPA https://nepis.epa.gov/Exe/ZyPDF.cgi/P100EVXV.PDF?Dockey=P100EVXV.PDF"]

{"sheet":"Other Benefit 1","index":22,"n_rows":37,"n_cols":5,"rows_kept":37,"cut":false,"hidden":true,"merged":[]}
["Other Benefit 1"]
["This is an extra benefit sheet for an additional benefit category not captured elsewhere"]
["-"]
["All values entered into input cells in this sheet should be entered as undiscounted 2022 dollar values. The template will automatically apply discounting to all costs and benefits for you. "]
["-"]
["Table 1. Other Benefit"]
["Year","Other Benefit 1","<- Benefit Name",null,"Workspace - Applicants may create new sheets for more space"]
[{"$f":"'Project Information'!$B$9","v":2028},0]
[{"$f":"IF(A8<'Project Information'!B$11,A8+1,\"\")","v":2029},0]
[{"$f":"IF(A9<'Project Information'!B$11,A9+1,\"\")","v":2030},0]
[{"$f":"IF(A10<'Project Information'!B$11,A10+1,\"\")","v":2031},0]
[{"$f":"IF(A11<'Project Information'!B$11,A11+1,\"\")","v":2032},0]
[{"$f":"IF(A12<'Project Information'!B$11,A12+1,\"\")","v":2033},0]
[{"$f":"IF(A13<'Project Information'!B$11,A13+1,\"\")","v":2034},0]
[{"$f":"IF(A14<'Project Information'!B$11,A14+1,\"\")","v":2035},0]
[{"$f":"IF(A15<'Project Information'!B$11,A15+1,\"\")","v":2036},0]
[{"$f":"IF(A16<'Project Information'!B$11,A16+1,\"\")","v":2037},0]
[{"$f":"IF(A17<'Project Information'!B$11,A17+1,\"\")","v":2038},0]
[{"$f":"IF(A18<'Project Information'!B$11,A18+1,\"\")","v":2039},0]
[{"$f":"IF(A19<'Project Information'!B$11,A19+1,\"\")","v":2040},0]
[{"$f":"IF(A20<'Project Information'!B$11,A20+1,\"\")","v":2041},0]
[{"$f":"IF(A21<'Project Information'!B$11,A21+1,\"\")","v":2042},0]
[{"$f":"IF(A22<'Project Information'!B$11,A22+1,\"\")","v":2043},0]
[{"$f":"IF(A23<'Project Information'!B$11,A23+1,\"\")","v":2044},0]
[{"$f":"IF(A24<'Project Information'!B$11,A24+1,\"\")","v":2045},0]
[{"$f":"IF(A25<'Project Information'!B$11,A25+1,\"\")","v":2046},0]
[{"$f":"IF(A26<'Project Information'!B$11,A26+1,\"\")","v":2047},0]
[{"$f":"IF(A27<'Project Information'!B$11,A27+1,\"\")","v":2048},0]
[{"$f":"IF(A28<'Project Information'!B$11,A28+1,\"\")","v":2049},0]
[{"$f":"IF(A29<'Project Information'!B$11,A29+1,\"\")","v":2050},0]
[{"$f":"IF(A30<'Project Information'!B$11,A30+1,\"\")","v":2051},0]
[{"$f":"IF(A31<'Project Information'!B$11,A31+1,\"\")","v":2052},0]
[{"$f":"IF(A32<'Project Information'!B$11,A32+1,\"\")","v":""},0]
[{"$f":"IF(A33<'Project Information'!B$11,A33+1,\"\")","v":""},0]
[{"$f":"IF(A34<'Project Information'!B$11,A34+1,\"\")","v":""},0]
[{"$f":"IF(A35<'Project Information'!B$11,A35+1,\"\")","v":""},0]
[{"$f":"IF(A36<'Project Information'!B$11,A36+1,\"\")","v":""},0]

{"sheet":"Other Benefit 2","index":23,"n_rows":37,"n_cols":5,"rows_kept":37,"cut":false,"hidden":true,"merged":[]}
["Other Benefit 2"]
["This is an extra benefit sheet for an additional benefit category not captured elsewhere"]
["-"]
["All values entered into input cells in this sheet should be entered as undiscounted 2022 dollar values. The template will automatically apply discounting to all costs and benefits for you. "]
["-"]
["Table 1. Other Benefit"]
["Year","Other Benefit 2","<- Benefit Name",null,"Workspace - Applicants may create new sheets for more space"]
[{"$f":"'Project Information'!$B$9","v":2028},0]
[{"$f":"IF(A8<'Project Information'!B$11,A8+1,\"\")","v":2029},0]
[{"$f":"IF(A9<'Project Information'!B$11,A9+1,\"\")","v":2030},0]
[{"$f":"IF(A10<'Project Information'!B$11,A10+1,\"\")","v":2031},0]
[{"$f":"IF(A11<'Project Information'!B$11,A11+1,\"\")","v":2032},0]
[{"$f":"IF(A12<'Project Information'!B$11,A12+1,\"\")","v":2033},0]
[{"$f":"IF(A13<'Project Information'!B$11,A13+1,\"\")","v":2034},0]
[{"$f":"IF(A14<'Project Information'!B$11,A14+1,\"\")","v":2035},0]
[{"$f":"IF(A15<'Project Information'!B$11,A15+1,\"\")","v":2036},0]
[{"$f":"IF(A16<'Project Information'!B$11,A16+1,\"\")","v":2037},0]
[{"$f":"IF(A17<'Project Information'!B$11,A17+1,\"\")","v":2038},0]
[{"$f":"IF(A18<'Project Information'!B$11,A18+1,\"\")","v":2039},0]
[{"$f":"IF(A19<'Project Information'!B$11,A19+1,\"\")","v":2040},0]
[{"$f":"IF(A20<'Project Information'!B$11,A20+1,\"\")","v":2041},0]
[{"$f":"IF(A21<'Project Information'!B$11,A21+1,\"\")","v":2042},0]
[{"$f":"IF(A22<'Project Information'!B$11,A22+1,\"\")","v":2043},0]
[{"$f":"IF(A23<'Project Information'!B$11,A23+1,\"\")","v":2044},0]
[{"$f":"IF(A24<'Project Information'!B$11,A24+1,\"\")","v":2045},0]
[{"$f":"IF(A25<'Project Information'!B$11,A25+1,\"\")","v":2046},0]
[{"$f":"IF(A26<'Project Information'!B$11,A26+1,\"\")","v":2047},0]
[{"$f":"IF(A27<'Project Information'!B$11,A27+1,\"\")","v":2048},0]
[{"$f":"IF(A28<'Project Information'!B$11,A28+1,\"\")","v":2049},0]
[{"$f":"IF(A29<'Project Information'!B$11,A29+1,\"\")","v":2050},0]
[{"$f":"IF(A30<'Project Information'!B$11,A30+1,\"\")","v":2051},0]
[{"$f":"IF(A31<'Project Information'!B$11,A31+1,\"\")","v":2052},0]
[{"$f":"IF(A32<'Project Information'!B$11,A32+1,\"\")","v":""},0]
[{"$f":"IF(A33<'Project Information'!B$11,A33+1,\"\")","v":""},0]
[{"$f":"IF(A34<'Project Information'!B$11,A34+1,\"\")","v":""},0]
[{"$f":"IF(A35<'Project Information'!B$11,A35+1,\"\")","v":""},0]
[{"$f":"IF(A36<'Project Information'!B$11,A36+1,\"\")","v":""},0]

{"sheet":"Other Benefit 3","index":24,"n_rows":37,"n_cols":5,"rows_kept":37,"cut":false,"hidden":true,"merged":[]}
["Other Benefit 3"]
["This is an extra benefit sheet for an additional benefit category not captured elsewhere"]
["-"]
["All values entered into input cells in this sheet should be entered as undiscounted 2022 dollar values. The template will automatically apply discounting to all costs and benefits for you. "]
["-"]
["Table 1. Other Benefit"]
["Year","Other Benefit 3","<- Benefit Name",null,"Workspace - Applicants may create new sheets for more space"]
[{"$f":"'Project Information'!$B$9","v":2028},0]
[{"$f":"IF(A8<'Project Information'!B$11,A8+1,\"\")","v":2029},0]
[{"$f":"IF(A9<'Project Information'!B$11,A9+1,\"\")","v":2030},0]
[{"$f":"IF(A10<'Project Information'!B$11,A10+1,\"\")","v":2031},0]
[{"$f":"IF(A11<'Project Information'!B$11,A11+1,\"\")","v":2032},0]
[{"$f":"IF(A12<'Project Information'!B$11,A12+1,\"\")","v":2033},0]
[{"$f":"IF(A13<'Project Information'!B$11,A13+1,\"\")","v":2034},0]
[{"$f":"IF(A14<'Project Information'!B$11,A14+1,\"\")","v":2035},0]
[{"$f":"IF(A15<'Project Information'!B$11,A15+1,\"\")","v":2036},0]
[{"$f":"IF(A16<'Project Information'!B$11,A16+1,\"\")","v":2037},0]
[{"$f":"IF(A17<'Project Information'!B$11,A17+1,\"\")","v":2038},0]
[{"$f":"IF(A18<'Project Information'!B$11,A18+1,\"\")","v":2039},0]
[{"$f":"IF(A19<'Project Information'!B$11,A19+1,\"\")","v":2040},0]
[{"$f":"IF(A20<'Project Information'!B$11,A20+1,\"\")","v":2041},0]
[{"$f":"IF(A21<'Project Information'!B$11,A21+1,\"\")","v":2042},0]
[{"$f":"IF(A22<'Project Information'!B$11,A22+1,\"\")","v":2043},0]
[{"$f":"IF(A23<'Project Information'!B$11,A23+1,\"\")","v":2044},0]
[{"$f":"IF(A24<'Project Information'!B$11,A24+1,\"\")","v":2045},0]
[{"$f":"IF(A25<'Project Information'!B$11,A25+1,\"\")","v":2046},0]
[{"$f":"IF(A26<'Project Information'!B$11,A26+1,\"\")","v":2047},0]
[{"$f":"IF(A27<'Project Information'!B$11,A27+1,\"\")","v":2048},0]
[{"$f":"IF(A28<'Project Information'!B$11,A28+1,\"\")","v":2049},0]
[{"$f":"IF(A29<'Project Information'!B$11,A29+1,\"\")","v":2050},0]
[{"$f":"IF(A30<'Project Information'!B$11,A30+1,\"\")","v":2051},0]
[{"$f":"IF(A31<'Project Information'!B$11,A31+1,\"\")","v":2052},0]
[{"$f":"IF(A32<'Project Information'!B$11,A32+1,\"\")","v":""},0]
[{"$f":"IF(A33<'Project Information'!B$11,A33+1,\"\")","v":""},0]
[{"$f":"IF(A34<'Project Information'!B$11,A34+1,\"\")","v":""},0]
[{"$f":"IF(A35<'Project Information'!B$11,A35+1,\"\")","v":""},0]
[{"$f":"IF(A36<'Project Information'!B$11,A36+1,\"\")","v":""},0]

{"sheet":"Other Benefit 4","index":25,"n_rows":41,"n_cols":5,"rows_kept":41,"cut":false,"hidden":true,"merged":[]}
["Other Benefit 4"]
["Note that if more than four \"other benefit\" categories are needed, applicants may create a copy of this sheet (and rename accordingly). "]
["Additionally, the \"Summary\" sheet will need to be edited to include additional columns for benefits."]
["Additionally, the formulas in the \"Total Benefits\" column may need to be adjusted to ensure all benefits are being summed correctly."]
["-"]
["This is an extra benefit sheet for an additional benefit category not captured elsewhere"]
["-"]
["All values entered into input cells in this sheet should be entered as undiscounted 2022 dollar values. The template will automatically apply discounting to all costs and benefits for you. "]
["-"]
["Table 1. Other Benefit"]
["Year","Other Benefit 4","<- Benefit Name",null,"Workspace - Applicants may create new sheets for more space"]
[{"$f":"'Project Information'!$B$9","v":2028},0]
[{"$f":"IF(A12<'Project Information'!B$11,A12+1,\"\")","v":2029},0]
[{"$f":"IF(A13<'Project Information'!B$11,A13+1,\"\")","v":2030},0]
[{"$f":"IF(A14<'Project Information'!B$11,A14+1,\"\")","v":2031},0]
[{"$f":"IF(A15<'Project Information'!B$11,A15+1,\"\")","v":2032},0]
[{"$f":"IF(A16<'Project Information'!B$11,A16+1,\"\")","v":2033},0]
[{"$f":"IF(A17<'Project Information'!B$11,A17+1,\"\")","v":2034},0]
[{"$f":"IF(A18<'Project Information'!B$11,A18+1,\"\")","v":2035},0]
[{"$f":"IF(A19<'Project Information'!B$11,A19+1,\"\")","v":2036},0]
[{"$f":"IF(A20<'Project Information'!B$11,A20+1,\"\")","v":2037},0]
[{"$f":"IF(A21<'Project Information'!B$11,A21+1,\"\")","v":2038},0]
[{"$f":"IF(A22<'Project Information'!B$11,A22+1,\"\")","v":2039},0]
[{"$f":"IF(A23<'Project Information'!B$11,A23+1,\"\")","v":2040},0]
[{"$f":"IF(A24<'Project Information'!B$11,A24+1,\"\")","v":2041},0]
[{"$f":"IF(A25<'Project Information'!B$11,A25+1,\"\")","v":2042},0]
[{"$f":"IF(A26<'Project Information'!B$11,A26+1,\"\")","v":2043},0]
[{"$f":"IF(A27<'Project Information'!B$11,A27+1,\"\")","v":2044},0]
[{"$f":"IF(A28<'Project Information'!B$11,A28+1,\"\")","v":2045},0]
[{"$f":"IF(A29<'Project Information'!B$11,A29+1,\"\")","v":2046},0]
[{"$f":"IF(A30<'Project Information'!B$11,A30+1,\"\")","v":2047},0]
[{"$f":"IF(A31<'Project Information'!B$11,A31+1,\"\")","v":2048},0]
[{"$f":"IF(A32<'Project Information'!B$11,A32+1,\"\")","v":2049},0]
[{"$f":"IF(A33<'Project Information'!B$11,A33+1,\"\")","v":2050},0]
[{"$f":"IF(A34<'Project Information'!B$11,A34+1,\"\")","v":2051},0]
[{"$f":"IF(A35<'Project Information'!B$11,A35+1,\"\")","v":2052},0]
[{"$f":"IF(A36<'Project Information'!B$11,A36+1,\"\")","v":""},0]
[{"$f":"IF(A37<'Project Information'!B$11,A37+1,\"\")","v":""},0]
[{"$f":"IF(A38<'Project Information'!B$11,A38+1,\"\")","v":""},0]
[{"$f":"IF(A39<'Project Information'!B$11,A39+1,\"\")","v":""},0]
[{"$f":"IF(A40<'Project Information'!B$11,A40+1,\"\")","v":""},0]