{"text_format":"1","workbook":"xlsx","n_sheets":17,"sheets":["Front","OutputTables","InpC","InpV","Time","Volume","Highway_BCA","ProjectCosts","BCA","ResidualValue","Charts","Results_Lib","Check_Alert","FHWA_Study","GDP_Deflator","EMFAC2021-ER-202xClass-Statewid","ElectricityEmission"],"not_rendered":{"charts":1,"images":1,"macros":1,"external_links":4,"defined_names":6649,"comments":0,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

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

{"sheet":"OutputTables","index":1,"n_rows":25,"n_cols":5,"rows_kept":25,"cut":false,"hidden":false,"merged":[]}
["Category","Present Value (US$ Million)","Udiscounted"]
["Mobility Outcome",{"$f":" Highway_BCA!$H$38 / 1000000","v":11.058787943338881},{"$f":"(Highway_BCA!H15+Highway_BCA!H28)/1000000","v":39.175839990559005}]
["Economic Vitality",{"$f":" BCA!$H$13 / 1000000","v":17.885067419873142},{"$f":"(Highway_BCA!H47+Highway_BCA!H57)/1000000","v":63.35798670263361}]
["Safety Outcome",{"$f":" BCA!H$17 / 1000000","v":5.4450113430006821},{"$f":"(Highway_BCA!H81+Highway_BCA!H95+Highway_BCA!H109)/1000000","v":19.288993894548796}]
["Environmental Sustainability Outcome",{"$f":" BCA!H$21 / 1000000 + Highway_BCA!H355/1000000","v":4.6792267787836659},{"$f":"(Highway_BCA!H138+Highway_BCA!H153+Highway_BCA!H168+Highway_BCA!H183)/1000000","v":9.3691578702156768}]
["Total Benefits",{"$f":"SUM(B2:B5)","v":39.068093484996368},{"$f":"SUM(C2:C5)","v":131.19197845795711}]
[]
[]
[]
[null,"Property Damage Only (PDO)","Injuries","Fatalties","Total"]
["Incidents / 100 million miles",{"$f":" InpC!$F$72","v":141},{"$f":" InpC!$F$76","v":85},{"$f":" InpC!$F$80","v":1.1599999999999999}]
["Incidents avoided",{"$f":" Highway_BCA!$H$75","v":90.43369429687543},{"$f":" Highway_BCA!$H$89","v":54.516766065492277},{"$f":" Highway_BCA!$H$103","v":0.74399351336436526},{"$f":"SUM(B12:D12)","v":145.69445387573208}]
["$ / incident",{"$f":" InpC!$F$73","v":4500},{"$f":" InpC!$F$77","v":197600},{"$f":" InpC!$F$82","v":10900000}]
["Reduced highway crash benefits (PV)",{"$f":" Highway_BCA!$H$83","v":114876.71273450706},{"$f":" Highway_BCA!$H$97","v":3040928.7109358246},{"$f":" Highway_BCA!$H$111","v":2289205.9193303501},{"$f":"SUM(B14:D14)","v":5445011.3430006821}]
[]
[null,"Emission Savings in Tons Truck Mile Reduction"]
["Carbon Dioxide",{"$f":" Highway_BCA!H$196","v":100448.99159216497}]
["NOx",{"$f":" Highway_BCA!H$199","v":50.722158551849958}]
["Particulate Matter 2.5",{"$f":" Highway_BCA!H$202","v":1.3749661091696264}]
["SO2",{"$f":" Highway_BCA!H$204","v":0.71663326299982943}]
[]
[null,"Emission Savings in Tons - Electric Trucks"]
[{"$f":"Highway_BCA!E331","v":"CO2 emissions"},{"$f":"Highway_BCA!H331","v":5691.5671186533518}]
[{"$f":"Highway_BCA!E334","v":"NOx emissions"},{"$f":"Highway_BCA!H334","v":2.8584227534196227}]
[{"$f":"Highway_BCA!E337","v":"PM 2.5 emissions"},{"$f":"Highway_BCA!H337","v":0.14296060324514986}]

{"sheet":"InpC","index":2,"n_rows":96,"n_cols":14,"rows_kept":96,"cut":false,"hidden":false,"merged":[]}
["Inputs - Constants",null,null,null,null,{"$f":"InpC!$F$9","v":"Case 1"}]
[null,null,null,null,null,{"$f":"Check_Alert!F$2","v":0},{"$f":"Check_Alert!G$2","v":"Error Checks"}]
[null,null,null,null,null,{"$f":"Check_Alert!F$3","v":0},{"$f":"Check_Alert!G$3","v":"Alerts"}]
[]
[null,null,null,null,null,"Constant","Unit","Notes"]
[]
["SCENARIOS"]
[]
[null,null,null,null,"Active scenario name","Case 1",null,null,null,"Base Case","Case 1","Case 2","Case 3","Case 4"]
[null,null,null,null,"Scenario selector",{"$f":" IF(SCENARIO_COUNT = \"\", MATCH(ACTIVE_CASE, J9:N9, ), SCENARIO_COUNT)","v":2},null,null,null,1,2,3,4,5]
[]
[]
["TIMING ASSUMPTIONS"]
[]
[null,null,null,null,"1st model column start date","2015-01-01","date"]
[null,null,null,null,"Forecast start date",2021,"year"]
[null,null,null,null,"Length of BCA period (operating)",30,"years"]
[null,null,null,null,"Months per model period",12,"months"]
[null,null,null,null,"Financial year end month number",12,"month #"]
[]
[null,null,null,null,"Project operation start year",2024,"year"]
[]
[null,null,null,null,"Base year",2019,"year"]
[null,null,null,null,"Discount rate (excluding CO2 emissions)",7.0000000000000007E-2,"percent"]
[null,null,null,null,"Discount rate (for CO2 emissions)",0.03,"percent"]
[]
[]
["PROJECT ASSUMUPTIONS"]
[]
[null,null,null,null,"Project design life",75,"years"]
[null,null,null,null,{"$f":"\"Residual value - \" & F21 + F17 - 1 & \" US$\"","v":"Residual value - 2053 US$"},{"$f":" ResidualValue!G$9","v":-1009993.4122993987},"US$"]
[]
[null,null,null,null,"Reduction in truck miles - Build",{"$f":"(1.73 - 0.73)","v":1},"miles","Saveing in truck miles between the ICTF and container terminal by switching from local roads to connector bridge"]
[]
[null,null,null,null,"Share of Truck to Distribution Centers",0.4,"percent","Assuming 50% import, 50% export and 80% of imports going to distribution centers"]
[null,null,null,null,"Current Distribution Center Distance",36.25,"miles"]
[null,null,null,null,"Future Distribution Center Distance",0.75,"miles"]
[null,null,null,null,"TEU to domestic converstion factor",{"$f":"20/53","v":0.37735849056603776},"box/TEU"]
[null,null,null,null,"International TEU to box conversion factor",{"$f":"1/1.8","v":0.55555555555555558},"box/TEU"]
[]
["ECONOMIC BENEFITS"]
[]
[null,"Volumes"]
[null,null,null,null,"Tons per container",14,"tons / box"]
[]
[null,"Operating"]
[null,null,null,null,"Vehicle operating cost - Truck - 2019 US$",0.93,"US$ / mile","https://www.transportation.gov/sites/dot.gov/files/2021-02/Benefit%20Cost%20Analysis%20Guidance%202021.pdf"]
[null,null,null,null,"Truck average speed",55,"miles / hour"]
[null,null,null,null,"Truck fuel efficiency - 2019 US$",6.5,"mpg","https://truckingresearch.org/wp-content/uploads/2020/11/ATRI-Operational-Cost-of-Trucking-2020-FINAL.pdf"]
[null,null,null,null,"Electric Truck Fuel Consumption",2,"kWh / mile","(Source)"]
[]
[null,"Travel time"]
[null,null,null,null,"Average vehicle occupancy (AVO) - Truck",1,"persons","https://www.transportation.gov/sites/dot.gov/files/2021-02/Benefit%20Cost%20Analysis%20Guidance%202021.pdf"]
[null,null,null,null,"Vehicle travel time savings - Truck operator - 2019 US$",30.8,"US$ / hr","https://www.transportation.gov/sites/dot.gov/files/2021-02/Benefit%20Cost%20Analysis%20Guidance%202021.pdf"]
[]
[null,"Maintenance"]
[null,null,null,null,"Pavement repair cost",{"$f":"FHWA_Study!$D$24","v":5.7848190271267184},"cent / mile","https://www.fhwa.dot.gov/policy/hcas/addendum.cfm"]
[]
[null,"Congestion"]
[null,null,null,null,"Congestion cost",{"$f":"FHWA_Study!$E$24","v":5.0811432797971259},"cent / mile","https://www.fhwa.dot.gov/policy/hcas/addendum.cfm"]
[]
[]
["SAFETY BENEFITS"]
[]
[null,"Highway"]
[]
[null,null,"Highway Split"]
[null,null,null,null,"Urban Highway",0.1,"share"]
[null,null,null,null,"Rural Highway",0.9,"share"]
[]
[null,null,"Property Damage Only (PDO)"]
[null,null,null,null,"PDO rate per VMT - Vehicle",141,"incident / 100 million VMT","https://crashstats.nhtsa.dot.gov/Api/Public/ViewPublication/812806"]
[null,null,null,null,"Property damage only (PDO) crash monetized value - 2019 US$",4500,"US$ / crash","https://www.transportation.gov/sites/dot.gov/files/2021-02/Benefit%20Cost%20Analysis%20Guidance%202021.pdf"]
[]
[null,null,"Injuries"]
[null,null,null,null,"Injury rate per VMT - Vehicle",85,"person / 100 million VMT","https://crashstats.nhtsa.dot.gov/Api/Public/ViewPublication/812806"]
[null,null,null,null,"Unknown severity injury monetized value - 2019 US$",197600,"US$ / injury","https://www.transportation.gov/sites/dot.gov/files/2021-02/Benefit%20Cost%20Analysis%20Guidance%202021.pdf"]
[]
[null,null,"Fatality"]
[null,null,null,null,"Fatality per VMT - Vehicle",1.1599999999999999,"person / 100 million VMT","https://crashstats.nhtsa.dot.gov/Api/Public/ViewPublication/812806"]
[null,null,null,null,"Fatal crash monitized value - 2019 US$",12071000,"US$ / crash","https://www.transportation.gov/sites/dot.gov/files/2021-02/Benefit%20Cost%20Analysis%20Guidance%202021.pdf"]
[null,null,null,null,"Fatality monitized value - 2019 US$",10900000,"US$ / fatality","https://www.transportation.gov/sites/dot.gov/files/2021-02/Benefit%20Cost%20Analysis%20Guidance%202021.pdf"]
[]
[]
["EMISSIONS"]
[]
[null,null,null,null,"CO2 emissions per gallon of diesel",10180,"g / gal","https://www.epa.gov/energy/greenhouse-gases-equivalencies-calculator-calculations-and-references"]
[null,null,null,null,"CO2 emissions per kwh of electricity (AL)",{"$f":"ElectricityEmission!$G$39","v":356.334},"g / kwh","https://www.eia.gov/electricity/data/emissions/"]
[]
[null,null,null,null,"Nox emissions per kwh of electricity (AL)",{"$f":"ElectricityEmission!$I$39/1000","v":0.18109899999999998},"g / kwh","https://www.eia.gov/electricity/data/emissions/"]
[null,null,null,null,"SO2 emissions per kwh of electricity (AL)",{"$f":"ElectricityEmission!$H$39/1000","v":0.22139200000000001},"g / kwh","https://www.eia.gov/electricity/data/emissions/"]
[]
["NON CHANGEABLE MODEL TECHNICAL INPUTS"]
[]
[null,null,null,null,"Grams per metric ton",1000000,"gram / metric ton"]
[null,null,null,null,"Units in thousand",1000,"units / 000s"]

{"sheet":"InpV","index":3,"n_rows":42,"n_cols":55,"rows_kept":42,"cut":false,"hidden":false,"merged":[]}
["Input - Time Series",null,null,null,null,{"$f":"InpC!$F$9","v":"Case 1"}]
[null,null,null,null,"Model Period Ending",{"$f":"Check_Alert!F$2","v":0},{"$f":"Check_Alert!G$2","v":"Error Checks"},null,null,{"$f":"Time!J$2","v":"2015-12-31"},{"$f":"Time!K$2","v":"2016-12-31"},{"$f":"Time!L$2","v":"2017-12-31"},{"$f":"Time!M$2","v":"2018-12-31"},{"$f":"Time!N$2","v":"2019-12-31"},{"$f":"Time!O$2","v":"2020-12-31"},{"$f":"Time!P$2","v":"2021-12-31"},{"$f":"Time!Q$2","v":"2022-12-31"},{"$f":"Time!R$2","v":"2023-12-31"},{"$f":"Time!S$2","v":"2024-12-31"},{"$f":"Time!T$2","v":"2025-12-31"},{"$f":"Time!U$2","v":"2026-12-31"},{"$f":"Time!V$2","v":"2027-12-31"},{"$f":"Time!W$2","v":"2028-12-31"},{"$f":"Time!X$2","v":"2029-12-31"},{"$f":"Time!Y$2","v":"2030-12-31"},{"$f":"Time!Z$2","v":"2031-12-31"},{"$f":"Time!AA$2","v":"2032-12-31"},{"$f":"Time!AB$2","v":"2033-12-31"},{"$f":"Time!AC$2","v":"2034-12-31"},{"$f":"Time!AD$2","v":"2035-12-31"},{"$f":"Time!AE$2","v":"2036-12-31"},{"$f":"Time!AF$2","v":"2037-12-31"},{"$f":"Time!AG$2","v":"2038-12-31"},{"$f":"Time!AH$2","v":"2039-12-31"},{"$f":"Time!AI$2","v":"2040-12-31"},{"$f":"Time!AJ$2","v":"2041-12-31"},{"$f":"Time!AK$2","v":"2042-12-31"},{"$f":"Time!AL$2","v":"2043-12-31"},{"$f":"Time!AM$2","v":"2044-12-31"},{"$f":"Time!AN$2","v":"2045-12-31"},{"$f":"Time!AO$2","v":"2046-12-31"},{"$f":"Time!AP$2","v":"2047-12-31"},{"$f":"Time!AQ$2","v":"2048-12-31"},{"$f":"Time!AR$2","v":"2049-12-31"},{"$f":"Time!AS$2","v":"2050-12-31"},{"$f":"Time!AT$2","v":"2051-12-31"},{"$f":"Time!AU$2","v":"2052-12-31"},{"$f":"Time!AV$2","v":"2053-12-31"},{"$f":"Time!AW$2","v":"2054-12-31"},{"$f":"Time!AX$2","v":"2055-12-31"},{"$f":"Time!AY$2","v":"2056-12-31"},{"$f":"Time!AZ$2","v":"2057-12-31"},{"$f":"Time!BA$2","v":"2058-12-31"},{"$f":"Time!BB$2","v":"2059-12-31"},{"$f":"Time!BC$2","v":"2060-12-31"}]
[null,null,null,null,"Pre-forecast vs Forecast",{"$f":"Check_Alert!F$3","v":0},{"$f":"Check_Alert!G$3","v":"Alerts"},null,null,{"$f":"Time!J$3","v":"Pre-forecast"},{"$f":"Time!K$3","v":"Pre-forecast"},{"$f":"Time!L$3","v":"Pre-forecast"},{"$f":"Time!M$3","v":"Pre-forecast"},{"$f":"Time!N$3","v":"Pre-forecast"},{"$f":"Time!O$3","v":"Pre-forecast"},{"$f":"Time!P$3","v":"Forecast"},{"$f":"Time!Q$3","v":"Forecast"},{"$f":"Time!R$3","v":"Forecast"},{"$f":"Time!S$3","v":"Forecast"},{"$f":"Time!T$3","v":"Forecast"},{"$f":"Time!U$3","v":"Forecast"},{"$f":"Time!V$3","v":"Forecast"},{"$f":"Time!W$3","v":"Forecast"},{"$f":"Time!X$3","v":"Forecast"},{"$f":"Time!Y$3","v":"Forecast"},{"$f":"Time!Z$3","v":"Forecast"},{"$f":"Time!AA$3","v":"Forecast"},{"$f":"Time!AB$3","v":"Forecast"},{"$f":"Time!AC$3","v":"Forecast"},{"$f":"Time!AD$3","v":"Forecast"},{"$f":"Time!AE$3","v":"Forecast"},{"$f":"Time!AF$3","v":"Forecast"},{"$f":"Time!AG$3","v":"Forecast"},{"$f":"Time!AH$3","v":"Forecast"},{"$f":"Time!AI$3","v":"Forecast"},{"$f":"Time!AJ$3","v":"Forecast"},{"$f":"Time!AK$3","v":"Forecast"},{"$f":"Time!AL$3","v":"Forecast"},{"$f":"Time!AM$3","v":"Forecast"},{"$f":"Time!AN$3","v":"Forecast"},{"$f":"Time!AO$3","v":"Forecast"},{"$f":"Time!AP$3","v":"Forecast"},{"$f":"Time!AQ$3","v":"Forecast"},{"$f":"Time!AR$3","v":"Forecast"},{"$f":"Time!AS$3","v":"Forecast"},{"$f":"Time!AT$3","v":"Forecast"},{"$f":"Time!AU$3","v":"Forecast"},{"$f":"Time!AV$3","v":"Forecast"},{"$f":"Time!AW$3","v":"Post-forecast"},{"$f":"Time!AX$3","v":"Post-forecast"},{"$f":"Time!AY$3","v":"Post-forecast"},{"$f":"Time!AZ$3","v":"Post-forecast"},{"$f":"Time!BA$3","v":"Post-forecast"},{"$f":"Time!BB$3","v":"Post-forecast"},{"$f":"Time!BC$3","v":"Post-forecast"}]
[null,null,null,null,"Financial Year Ending",null,null,null,null,{"$f":"Time!J$4","v":2015},{"$f":"Time!K$4","v":2016},{"$f":"Time!L$4","v":2017},{"$f":"Time!M$4","v":2018},{"$f":"Time!N$4","v":2019},{"$f":"Time!O$4","v":2020},{"$f":"Time!P$4","v":2021},{"$f":"Time!Q$4","v":2022},{"$f":"Time!R$4","v":2023},{"$f":"Time!S$4","v":2024},{"$f":"Time!T$4","v":2025},{"$f":"Time!U$4","v":2026},{"$f":"Time!V$4","v":2027},{"$f":"Time!W$4","v":2028},{"$f":"Time!X$4","v":2029},{"$f":"Time!Y$4","v":2030},{"$f":"Time!Z$4","v":2031},{"$f":"Time!AA$4","v":2032},{"$f":"Time!AB$4","v":2033},{"$f":"Time!AC$4","v":2034},{"$f":"Time!AD$4","v":2035},{"$f":"Time!AE$4","v":2036},{"$f":"Time!AF$4","v":2037},{"$f":"Time!AG$4","v":2038},{"$f":"Time!AH$4","v":2039},{"$f":"Time!AI$4","v":2040},{"$f":"Time!AJ$4","v":2041},{"$f":"Time!AK$4","v":2042},{"$f":"Time!AL$4","v":2043},{"$f":"Time!AM$4","v":2044},{"$f":"Time!AN$4","v":2045},{"$f":"Time!AO$4","v":2046},{"$f":"Time!AP$4","v":2047},{"$f":"Time!AQ$4","v":2048},{"$f":"Time!AR$4","v":2049},{"$f":"Time!AS$4","v":2050},{"$f":"Time!AT$4","v":2051},{"$f":"Time!AU$4","v":2052},{"$f":"Time!AV$4","v":2053},{"$f":"Time!AW$4","v":2054},{"$f":"Time!AX$4","v":2055},{"$f":"Time!AY$4","v":2056},{"$f":"Time!AZ$4","v":2057},{"$f":"Time!BA$4","v":2058},{"$f":"Time!BB$4","v":2059},{"$f":"Time!BC$4","v":2060}]
[null,null,null,null,"Model Column counter","Constant","Unit","Total",null,{"$f":"Time!J$5","v":1},{"$f":"Time!K$5","v":2},{"$f":"Time!L$5","v":3},{"$f":"Time!M$5","v":4},{"$f":"Time!N$5","v":5},{"$f":"Time!O$5","v":6},{"$f":"Time!P$5","v":7},{"$f":"Time!Q$5","v":8},{"$f":"Time!R$5","v":9},{"$f":"Time!S$5","v":10},{"$f":"Time!T$5","v":11},{"$f":"Time!U$5","v":12},{"$f":"Time!V$5","v":13},{"$f":"Time!W$5","v":14},{"$f":"Time!X$5","v":15},{"$f":"Time!Y$5","v":16},{"$f":"Time!Z$5","v":17},{"$f":"Time!AA$5","v":18},{"$f":"Time!AB$5","v":19},{"$f":"Time!AC$5","v":20},{"$f":"Time!AD$5","v":21},{"$f":"Time!AE$5","v":22},{"$f":"Time!AF$5","v":23},{"$f":"Time!AG$5","v":24},{"$f":"Time!AH$5","v":25},{"$f":"Time!AI$5","v":26},{"$f":"Time!AJ$5","v":27},{"$f":"Time!AK$5","v":28},{"$f":"Time!AL$5","v":29},{"$f":"Time!AM$5","v":30},{"$f":"Time!AN$5","v":31},{"$f":"Time!AO$5","v":32},{"$f":"Time!AP$5","v":33},{"$f":"Time!AQ$5","v":34},{"$f":"Time!AR$5","v":35},{"$f":"Time!AS$5","v":36},{"$f":"Time!AT$5","v":37},{"$f":"Time!AU$5","v":38},{"$f":"Time!AV$5","v":39},{"$f":"Time!AW$5","v":40},{"$f":"Time!AX$5","v":41},{"$f":"Time!AY$5","v":42},{"$f":"Time!AZ$5","v":43},{"$f":"Time!BA$5","v":44},{"$f":"Time!BB$5","v":45},{"$f":"Time!BC$5","v":46}]
[]
["MACRO"]
[]
[null,null,null,null,"CPI rate multiplier ",null,"multiplier",null,null,{"$f":"1 / 1.073","v":0.93196644920782856},{"$f":"1 / 1.0619","v":0.9417082587814295},{"$f":"1 / 1.0423","v":0.95941667466180558},{"$f":"1 / 1.0179","v":0.98241477551822376},1,{"$f":"N9 * 1.014","v":1.014},{"$f":"O9 * 1.02","v":1.0342800000000001},1.0549656000000001,1.0760649120000001,1.09758621024,1.1195379344448,1.141928693133696,1.16476726699637,1.1880626123362974,1.2118238645830233,1.2360603418746838,1.2607815487121776,1.2859971796864211,1.3117171232801497,1.3379514657457527,1.3647104950606679,1.3920047049618813,1.4198447990611189,1.4482416950423413,1.4772065289431882,1.5067506595220519,1.5368856727124929,1.5676233861667428,1.5989758538900776,1.6309553709678792,1.6635744783872368,1.6968459679549817,1.7307828873140814,1.7653985450603631,1.8007065159615703,1.8367206462808017,1.8734550592064176,1.910924160390546,1.949142643598357,1.9881254964703241,2.0278880063997304,2.0684457665277249,2.1098146818582797,2.1520109754954455,2.1950511950053544,2.2389522189054616]
[]
[]
["PROJECT COSTS"]
[]
[null,null,null,null,"Project approval/environmental document - Current dollars",null,"US$",{"$f":" SUM(J14:BC14)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Final design - Current dollars",null,"US$",{"$f":" SUM(J15:BC15)","v":0},null,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"ROW/Utility - Current dollars",null,"US$",0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Construction - Current dollars",null,"US$",0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,"Operations and maintenance costs - Build - Current dollars",null,"US$",null,null,0,0,0,0,0,0,0,0,0,100000,100000,100000,100000,100000,100000,100000,100000,100000,100000,100000,100000,100000,100000,100000,100000,100000,100000,100000,100000,100000,100000,100000,100000,100000,100000,100000,100000,100000,100000,0,0,0,0,0,0,0]
[]
[]
["VOLUMES"]
[]
[null,null,null,null,"Volume demand - Forecast",null,"TEU",null,null,228053.75189055118,268502.40000000002,321928.20000000007,403430.98809034243,485157.89909660642,515516.04259329545,544169.25197900459,527400,527960,650471,652494,709491,711595,774169,776358,845062,847339,864286,881572,899203,917188,935531,954242,973327,992793,1012649,1032902,1053560,1074631,1096124,1118046,1140407,1163216,1186480,1210209,1234414,1259102,1284284,1309970,1336169,1362892,1390150,1417953,1446312,1475239]
[null,null,null,null,"Rail Share",null,"%",null,null,null,{"$f":"1425/K24*1.8","v":9.5529872358682821E-3},{"$f":"2317/K24*1.8","v":1.5532822052987236E-2},{"$f":"2377/K24*1.8","v":1.593505309449748E-2},{"$f":"1681/K24*1.8","v":1.1269173012978653E-2},{"$f":"5457/K24*1.8","v":3.6582913225356638E-2},{"$f":"($R$25-$O$25)/3+O25","v":0.10295430189794802},{"$f":"($R$25-$O$25)/3+P25","v":0.16932569057053942},0.23569707924313082,0.23569707924313082,0.23569707924313082,0.23569707924313082,0.23569707924313082,0.23569707924313082,0.23569707924313082,0.23569707924313082,0.23569707924313082,0.23569707924313082,0.23569707924313082,0.23569707924313082,0.23569707924313082,0.23569707924313082,0.23569707924313082,0.23569707924313082,0.23569707924313082,0.23569707924313082,0.23569707924313082,0.23569707924313082,0.23569707924313082,0.23569707924313082,0.23569707924313082,0.23569707924313082,0.23569707924313082,0.23569707924313082,0.23569707924313082,0.23569707924313082,0.23569707924313082,0.23569707924313082,0.23569707924313082,0.23569707924313082,0.23569707924313082,0.23569707924313082,0.23569707924313082,0.23569707924313082,0.23569707924313082]
[null,null,null,null,"Rail Capacity",null,"TEU",null,null,null,{"$f":"150000*1.8","v":270000},{"$f":"150000*1.8","v":270000},270000,270000,270000,270000,270000,270000,270000,270000,270000,270000,270000,270000,270000,270000,270000,270000,270000,270000,270000,270000,270000,270000,270000,270000,270000,270000,270000,270000,270000,270000,270000,270000,270000,270000,270000,270000,270000,270000,270000,270000,270000,270000]
[null,null,null,null,"Terminal Capacity",null,"TEU",null,null,null,null,null,null,null,650000,650000,650000,650000,650000,1000000,1000000,1000000,1000000,1000000,1500000,1500000,1500000,1500000,1500000,1500000,1500000,1500000,1500000,1500000,1500000,1500000,1500000,1500000,1500000,1500000,1500000,1500000,1500000,1500000,1500000,1500000,1500000,1500000,1500000,1500000,1500000,1500000,1500000,1500000]
[]
["ENVIRONEMNTAL BENEFITS"]
[]
[null,"Emissions"]
[]
[null,null,"Costs"]
[null,null,null,null,"Damage costs for emissions - CO2 - 2019 US$",null,"US$ / metric ton","https://www.transportation.gov/sites/dot.gov/files/2021-02/Benefit%20Cost%20Analysis%20Guidance%202021.pdf",null,0,0,0,0,0,50,52,53,54,55,56,57,58,59,60,61,62,63,64,66,67,68,69,70,71,72,73,75,76,77,78,79,80,81,83,84,{"$f":"AS34","v":84},84,84,84,84,84,84,84,84]
[null,null,null,null,"Damage costs for emissions - NOx - 2019 US$",null,"US$ / metric ton","https://www.transportation.gov/sites/dot.gov/files/2021-02/Benefit%20Cost%20Analysis%20Guidance%202021.pdf",null,0,0,0,0,0,15700,15900,16100,16400,16600,16800,17000,17300,17500,17700,18000,18000,18000,18000,18000,18000,18000,18000,18000,18000,18000,18000,18000,18000,18000,18000,18000,18000,18000,18000,18000,{"$f":"AS35","v":18000},18000,18000,18000,18000,18000,18000,18000,18000]
[null,null,null,null,"Damage costs for emissions - PM 2.5 - 2019 US$",null,"US$ / metric ton","https://www.transportation.gov/sites/dot.gov/files/2021-02/Benefit%20Cost%20Analysis%20Guidance%202021.pdf",null,0,0,0,0,0,729300,742300,755500,769000,782700,796600,807500,818600,829800,841200,852700,852700,852700,852700,852700,852700,852700,852700,852700,852700,852700,852700,852700,852700,852700,852700,852700,852700,852700,852700,852700,{"$f":"AS36","v":852700},852700,852700,852700,852700,852700,852700,852700,852700]
[null,null,null,null,"Damage costs for emissions - SO2 - 2019 US$",null,"US$ / metric ton","https://www.transportation.gov/sites/dot.gov/files/2021-02/Benefit%20Cost%20Analysis%20Guidance%202021.pdf",null,0,0,0,0,0,40400,41300,42100,43000,43900,44900,45500,46200,46900,47600,48200,48200,48200,48200,48200,48200,48200,48200,48200,48200,48200,48200,48200,48200,48200,48200,48200,48200,48200,48200,48200,{"$f":"AS37","v":48200},48200,48200,48200,48200,48200,48200,48200,48200]
[]
[null,null,"Highway"]
[null,null,null,null,"NOx emission rate - Truck",null,"gram / mile","EMFAC 2021",null,0,0,0,0,3.0601439734908902,2.1509383490728098,1.63443048205778,1.34400962183825,0.98579886929745097,0.933206152362278,0.89354090479638704,0.86399100196218404,0.84265153091370504,0.82704444475343697,0.81546388307266304,0.80674139735993899,0.800009013930576,0.79469494500566495,0.79065962259070299,0.78749773849254301,0.78511109080909303,0.78303072907951699,0.78132794370240399,0.77962048197491896,0.77819813610604605,0.77688786902711304,0.77566646529244199,0.77469862538783796,0.77396894899257496,0.77348206196168301,0.77325706117097603,0.773222223784232,0.77331770041692904,0.77349644740778301,0.77368270131111305,0.77385748343329597,{"$f":"AS40","v":0.77385748343329597},0.77385748343329597,0.77385748343329597,0.77385748343329597,0.77385748343329597,0.77385748343329597,0.77385748343329597,0.77385748343329597,0.77385748343329597]
[null,null,null,null,"PM 2.5 emission rate - Truck",null,"gram / mile","EMFAC 2021",null,0,0,0,0,6.0761476188059098E-2,4.1177370499647099E-2,3.10322707962917E-2,2.5238968036406201E-2,2.3923654223878502E-2,2.3413980159398402E-2,2.28441465630983E-2,2.2540023406461201E-2,2.2307951639529099E-2,2.2133524322995101E-2,2.1990000817495501E-2,2.1871072044609599E-2,2.1767326682590502E-2,2.1674024379878899E-2,2.1596944746533699E-2,2.15294264138788E-2,2.1475577018194299E-2,2.1422935280929398E-2,2.13753600037885E-2,2.1330255209351601E-2,2.1280827210610101E-2,2.1231907779457899E-2,2.1183384716427701E-2,2.1141905201369E-2,2.11086201026385E-2,2.1084932125555102E-2,2.1072522710332699E-2,2.1069203368240801E-2,2.10726537458658E-2,2.1080758095553601E-2,2.1090156460777498E-2,2.1099491301924699E-2,{"$f":"AS41","v":2.1099491301924699E-2},2.1099491301924699E-2,2.1099491301924699E-2,2.1099491301924699E-2,2.1099491301924699E-2,2.1099491301924699E-2,2.1099491301924699E-2,2.1099491301924699E-2,2.1099491301924699E-2]
[null,null,null,null,"SO2 emission rate - Truck",null,"gram / mile","EMFAC 2021",null,0,0,0,0,1.39525541261968E-2,1.39393536969348E-2,1.3842482365568299E-2,1.3740931077042801E-2,1.3573426481068801E-2,1.3378324580220299E-2,1.3165777280964099E-2,1.29343408792079E-2,1.26585274396763E-2,1.2375432182337101E-2,1.2105104784428901E-2,1.1856055266929099E-2,1.16339796654265E-2,1.14428698204371E-2,1.12820911204207E-2,1.11496455199388E-2,1.10448102759284E-2,1.0964071819252399E-2,1.09038012618261E-2,1.08600890026546E-2,1.0827535517507E-2,1.0803780603676601E-2,1.0786494126327701E-2,1.0773939467605499E-2,1.07648348770944E-2,1.0758258284316299E-2,1.0753528155186201E-2,1.0750126618858401E-2,1.0747679174703101E-2,1.07459207411299E-2,1.0744667017298801E-2,1.0743776888182901E-2,{"$f":"AS42","v":1.0743776888182901E-2},{"$f":"AT42","v":1.0743776888182901E-2},1.0743776888182901E-2,1.0743776888182901E-2,1.0743776888182901E-2,1.0743776888182901E-2,1.0743776888182901E-2,1.0743776888182901E-2,1.0743776888182901E-2]

{"sheet":"Time","index":4,"n_rows":83,"n_cols":55,"rows_kept":83,"cut":false,"hidden":false,"merged":[]}
["Time and Escalation",null,null,null,null,{"$f":"InpC!$F$9","v":"Case 1"}]
[null,null,null,null,"Model Period Ending",{"$f":"Check_Alert!F$2","v":0},{"$f":"Check_Alert!G$2","v":"Error Checks"},null,null,{"$f":"J$19","v":"2015-12-31"},"2016-12-31","2017-12-31","2018-12-31","2019-12-31","2020-12-31","2021-12-31","2022-12-31","2023-12-31","2024-12-31","2025-12-31","2026-12-31","2027-12-31","2028-12-31","2029-12-31","2030-12-31","2031-12-31","2032-12-31","2033-12-31","2034-12-31","2035-12-31","2036-12-31","2037-12-31","2038-12-31","2039-12-31","2040-12-31","2041-12-31","2042-12-31","2043-12-31","2044-12-31","2045-12-31","2046-12-31","2047-12-31","2048-12-31","2049-12-31","2050-12-31","2051-12-31","2052-12-31","2053-12-31","2054-12-31","2055-12-31","2056-12-31","2057-12-31","2058-12-31","2059-12-31","2060-12-31"]
[null,null,null,null,"Pre-forecast vs Forecast",{"$f":"Check_Alert!F$3","v":0},{"$f":"Check_Alert!G$3","v":"Alerts"},null,null,{"$f":"J$54","v":"Pre-forecast"},"Pre-forecast","Pre-forecast","Pre-forecast","Pre-forecast","Pre-forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Post-forecast","Post-forecast","Post-forecast","Post-forecast","Post-forecast","Post-forecast","Post-forecast"]
[null,null,null,null,"Financial Year Ending",null,null,null,null,{"$f":"J$28","v":2015},2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060]
[null,null,null,null,"Model Column counter","Constant","Unit","Total",null,{"$f":"J$9","v":1},2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46]
[]
["TIME RULER"]
[]
[null,null,null,null,"Model column counter",null,"counter",null,null,{"$f":" I9 + 1","v":1},2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,{"$f":" AO9 + 1","v":33},34,35,36,37,38,39,40,41,42,43,44,45,46]
[null,null,null,null,"First model column flag",null,"flag",null,null,{"$f":" IF(J9 = 1, 1, 0)","v":1},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" IF(AP9 = 1, 1, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":"InpC!E$15","v":"1st model column start date"},{"$f":"InpC!F$15","v":"2015-01-01"},{"$f":"InpC!G$15","v":"date"}]
[null,null,null,null,{"$f":"InpC!E$18","v":"Months per model period"},{"$f":"InpC!F$18","v":12},{"$f":"InpC!G$18","v":"months"}]
[null,null,null,null,{"$f":"E10","v":"First model column flag"},0,"flag",0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AK10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Model period beginning",null,"date",null,null,{"$f":" IF(J14 = 1, $F12, DATE(YEAR(I15), MONTH(I15) + $F13, DAY(I15)))","v":"2015-01-01"},"2016-01-01","2017-01-01","2018-01-01","2019-01-01","2020-01-01","2021-01-01","2022-01-01","2023-01-01","2024-01-01","2025-01-01","2026-01-01","2027-01-01","2028-01-01","2029-01-01","2030-01-01","2031-01-01","2032-01-01","2033-01-01","2034-01-01","2035-01-01","2036-01-01","2037-01-01","2038-01-01","2039-01-01","2040-01-01","2041-01-01","2042-01-01","2043-01-01","2044-01-01","2045-01-01","2046-01-01",{"$f":" IF(AP14 = 1, $F12, DATE(YEAR(AO15), MONTH(AO15) + $F13, DAY(AO15)))","v":"2047-01-01"},"2048-01-01","2049-01-01","2050-01-01","2051-01-01","2052-01-01","2053-01-01","2054-01-01","2055-01-01","2056-01-01","2057-01-01","2058-01-01","2059-01-01","2060-01-01"]
[]
[null,null,null,null,{"$f":"InpC!E$18","v":"Months per model period"},{"$f":"InpC!F$18","v":12},{"$f":"InpC!G$18","v":"months"}]
[null,null,null,null,{"$f":"E15","v":"Model period beginning"},"00:00:00","date","00:00:00","00:00:00","2015-01-01","2016-01-01","2017-01-01","2018-01-01","2019-01-01","2020-01-01","2021-01-01","2022-01-01","2023-01-01","2024-01-01","2025-01-01","2026-01-01","2027-01-01","2028-01-01","2029-01-01","2030-01-01","2031-01-01","2032-01-01","2033-01-01","2034-01-01","2035-01-01","2036-01-01","2037-01-01","2038-01-01","2039-01-01","2040-01-01","2041-01-01",{"$f":"AK15","v":"2042-01-01"},"2043-01-01","2044-01-01","2045-01-01","2046-01-01","2047-01-01","2048-01-01","2049-01-01","2050-01-01","2051-01-01","2052-01-01","2053-01-01","2054-01-01","2055-01-01","2056-01-01","2057-01-01","2058-01-01","2059-01-01","2060-01-01"]
[null,null,null,null,"Model period ending",null,"date",null,null,{"$f":" DATE(YEAR(J18), MONTH(J18) + $F17, DAY(J18) - 1)","v":"2015-12-31"},"2016-12-31","2017-12-31","2018-12-31","2019-12-31","2020-12-31","2021-12-31","2022-12-31","2023-12-31","2024-12-31","2025-12-31","2026-12-31","2027-12-31","2028-12-31","2029-12-31","2030-12-31","2031-12-31","2032-12-31","2033-12-31","2034-12-31","2035-12-31","2036-12-31","2037-12-31","2038-12-31","2039-12-31","2040-12-31","2041-12-31","2042-12-31","2043-12-31","2044-12-31","2045-12-31","2046-12-31",{"$f":" DATE(YEAR(AP18), MONTH(AP18) + $F17, DAY(AP18) - 1)","v":"2047-12-31"},"2048-12-31","2049-12-31","2050-12-31","2051-12-31","2052-12-31","2053-12-31","2054-12-31","2055-12-31","2056-12-31","2057-12-31","2058-12-31","2059-12-31","2060-12-31"]
[]
[null,null,null,null,{"$f":"InpC!E$15","v":"1st model column start date"},{"$f":" InpC!F$15","v":"2015-01-01"},{"$f":"InpC!G$15","v":"date"}]
[null,null,null,null,"First modeling column financial year",{"$f":"YEAR(F21)","v":2015},"year"]
[]
[null,null,null,null,{"$f":"E22","v":"First modeling column financial year"},2015,"year"]
[null,null,null,null,{"$f":"InpC!E$19","v":"Financial year end month number"},{"$f":"InpC!F$19","v":12},{"$f":"InpC!G$19","v":"month #"}]
[null,null,null,null,{"$f":"E19","v":"Model period ending"},"00:00:00","date","00:00:00","00:00:00","2015-12-31","2016-12-31","2017-12-31","2018-12-31","2019-12-31","2020-12-31","2021-12-31","2022-12-31","2023-12-31","2024-12-31","2025-12-31","2026-12-31","2027-12-31","2028-12-31","2029-12-31","2030-12-31","2031-12-31","2032-12-31","2033-12-31","2034-12-31","2035-12-31","2036-12-31","2037-12-31","2038-12-31","2039-12-31","2040-12-31","2041-12-31",{"$f":"AK19","v":"2042-12-31"},"2043-12-31","2044-12-31","2045-12-31","2046-12-31","2047-12-31","2048-12-31","2049-12-31","2050-12-31","2051-12-31","2052-12-31","2053-12-31","2054-12-31","2055-12-31","2056-12-31","2057-12-31","2058-12-31","2059-12-31","2060-12-31"]
[null,null,null,null,{"$f":"E10","v":"First model column flag"},0,"flag",0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AK10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Financial year ending",null,"year",null,null,{"$f":" IF(J27 = 1, $F24, IF(J26 > (DATE(I28, $F25 + 1, 1) - 1), I28 + 1, I28))","v":2015},2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,{"$f":" IF(AP27 = 1, $F24, IF(AP26 > (DATE(AO28, $F25 + 1, 1) - 1), AO28 + 1, AO28))","v":2047},2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060]
[]
[]
["FLAGS AND ESCALATIONS"]
[]
[null,"Timing Flags"]
[null,null,null,null,{"$f":" InpC!E$16","v":"Forecast start date"},{"$f":" InpC!F$16","v":2021},{"$f":" InpC!G$16","v":"year"}]
[null,null,null,null,{"$f":" InpC!E$21","v":"Project operation start year"},{"$f":" InpC!F$21","v":2024},{"$f":" InpC!G$21","v":"year"}]
[null,null,null,null,{"$f":" InpC!E$17","v":"Length of BCA period (operating)"},{"$f":" InpC!F$17","v":30},{"$f":" InpC!G$17","v":"years"}]
[null,null,null,null,"Length of forecast period",{"$f":"F35 - F34 + F36 - 1","v":32},"year #"]
[]
[null,null,null,null,{"$f":"InpC!E$16","v":"Forecast start date"},{"$f":"InpC!F$16","v":2021},{"$f":"InpC!G$16","v":"year"}]
[null,null,null,null,{"$f":" E$37","v":"Length of forecast period"},32,"year #"]
[null,null,null,null,"Last forecast date",{"$f":"F39 + F40","v":2053},"date"]
[]
[null,null,null,null,{"$f":"E41","v":"Last forecast date"},2053,"date"]
[null,null,null,null,{"$f":"InpC!E$16","v":"Forecast start date"},{"$f":"InpC!F$16","v":2021},{"$f":"InpC!G$16","v":"year"}]
[null,null,null,null,{"$f":" E$28","v":"Financial year ending"},0,"year",0,0,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,{"$f":" AK$28","v":2042},2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060]
[null,null,null,null,"Forecast period flag",null,"flag",{"$f":" SUM(J46:BC46)","v":33},null,{"$f":"IF(AND(J45 <= $F43, J45 >= $F44), 1, 0)","v":0},0,0,0,0,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF(AND(AP45 <= $F43, AP45 >= $F44), 1, 0)","v":1},1,1,1,1,1,1,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":"InpC!E$16","v":"Forecast start date"},{"$f":"InpC!F$16","v":2021},{"$f":"InpC!G$16","v":"year"}]
[null,null,null,null,{"$f":" E$28","v":"Financial year ending"},0,"year",0,0,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060]
[null,null,null,null,"Pre-forecast flag",null,"flag",{"$f":" SUM(J50:BC50)","v":6},null,{"$f":" IF(J49 < $F48, 1, 0)","v":1},1,1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" IF(AP49 < $F48, 1, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":"E46","v":"Forecast period flag"},0,"flag",33,0,0,0,0,0,0,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"AK46","v":1},1,1,1,1,1,1,1,1,1,1,1,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E$50","v":"Pre-forecast flag"},0,"flag",6,0,1,1,1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Pre-forecast vs forecast",null,"timeline label",null,null,{"$f":" IF(J53 = 1, \"Pre-forecast\", IF(J52 = 1, \"Forecast\", \"Post-forecast\"))","v":"Pre-forecast"},"Pre-forecast","Pre-forecast","Pre-forecast","Pre-forecast","Pre-forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast",{"$f":" IF(AP53 = 1, \"Pre-forecast\", IF(AP52 = 1, \"Forecast\", \"Post-forecast\"))","v":"Forecast"},"Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Post-forecast","Post-forecast","Post-forecast","Post-forecast","Post-forecast","Post-forecast","Post-forecast"]
[]
[null,null,null,null,{"$f":"InpC!E$16","v":"Forecast start date"},{"$f":"InpC!F$16","v":2021},{"$f":"InpC!G$16","v":"year"}]
[null,null,null,null,{"$f":" E$28","v":"Financial year ending"},0,"year",0,0,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060]
[null,null,null,null,"First forecast period flag",null,"flag",{"$f":"SUM(J58:BC58)","v":1},null,{"$f":" IF(J57 = $F56, 1, 0)","v":0},0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" IF(AP57 = $F56, 1, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":" E$41","v":"Last forecast date"},{"$f":" F$41","v":2053},"date"]
[null,null,null,null,{"$f":" E$28","v":"Financial year ending"},0,"year",0,0,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060]
[null,null,null,null,"Last forecast period flag",null,"flag",{"$f":" SUM(J62:BC62)","v":1},null,{"$f":"IF(J61 = $F60, 1, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AP61 = $F60, 1, 0)","v":0},0,0,0,0,0,1,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":" InpC!E$21","v":"Project operation start year"},{"$f":" InpC!F$21","v":2024},{"$f":" InpC!G$21","v":"year"}]
[null,null,null,null,{"$f":" E$28","v":"Financial year ending"},0,"year",0,0,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060]
[null,null,null,null,{"$f":" E$46","v":"Forecast period flag"},0,"flag",33,0,0,0,0,0,0,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":" AK$46","v":1},1,1,1,1,1,1,1,1,1,1,1,0,0,0,0,0,0,0]
[null,null,null,null,"Operating period flag",null,"flag",{"$f":" SUM(J67:BC67)","v":30},null,{"$f":"IF(J65 >= $F64, 1 * J66, 0)","v":0},0,0,0,0,0,0,0,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF(AP65 >= $F64, 1 * AP66, 0)","v":1},1,1,1,1,1,1,0,0,0,0,0,0,0]
[]
[null,"Escalations"]
[null,null,null,null,{"$f":" InpC!E$23","v":"Base year"},{"$f":" InpC!F$23","v":2019},{"$f":" InpC!G$23","v":"year"}]
[null,null,null,null,{"$f":" InpC!E$24","v":"Discount rate (excluding CO2 emissions)"},{"$f":" InpC!F$24","v":7.0000000000000007E-2},{"$f":" InpC!G$24","v":"percent"}]
[null,null,null,null,{"$f":" E$28","v":"Financial year ending"},0,"year",0,0,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060]
[null,null,null,null,"Discount rate multiplier (excluding CO2 emissions)",null,"factor",null,null,{"$f":"((1 + $F71)^(J72 - $F70))","v":0.7628952120475252},0.81629787689085187,0.87343872827321156,0.93457943925233644,1,1.07,1.1449,1.2250430000000001,1.31079601,1.4025517307000002,1.5007303518490001,1.6057814764784302,1.7181861798319202,1.8384592124201549,1.9671513572895656,2.1048519522998355,2.2521915889608235,2.4098450001880813,2.5785341502012469,2.7590315407153345,2.9521637485654075,3.1588152109649861,3.3799322757325352,3.6165275350338129,3.8696844624861795,4.1405623748602123,4.4304017411004271,4.740529862977457,5.0723669533858793,5.4274326401228912,5.807352924931493,6.2138676296766988,6.6488383637540664,7.1142570492168513,7.6122550426620306,8.1451128956483743,8.7152707983437594,9.3253397542278229,9.9781135370237699,10.676581484615435,11.423942188538515,12.223618141736212,13.079271411657746,13.994820410473789,14.974457839206954,16.022669887951441]
[]
[null,null,null,null,{"$f":" InpC!E$23","v":"Base year"},{"$f":" InpC!F$23","v":2019},{"$f":" InpC!G$23","v":"year"}]
[null,null,null,null,{"$f":" InpC!E$25","v":"Discount rate (for CO2 emissions)"},{"$f":" InpC!F$25","v":0.03},{"$f":" InpC!G$25","v":"percent"}]
[null,null,null,null,{"$f":" E$28","v":"Financial year ending"},0,"year",0,0,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060]
[null,null,null,null,"Discount rate multiplier (for CO2 emissions)",null,"factor",null,null,{"$f":"((1 + $F76)^(J77 - $F75))","v":0.888487047915689},0.91514165935315961,0.94259590913375435,0.970873786407767,1,1.03,1.0609,1.092727,1.1255088099999999,1.1592740742999998,1.1940522965289999,1.22987386542487,1.2667700813876159,1.3047731838292445,1.3439163793441218,1.3842338707244455,1.4257608868461786,1.4685337134515639,1.512589724855111,1.5579674166007644,1.6047064390987871,1.6528476322717507,1.7024330612399032,1.7535060530771003,1.8061112346694133,1.8602945717094954,1.9161034088607805,1.973586511126604,2.0327941064604018,2.0937779296542138,2.1565912675438406,2.2212890055701555,2.2879276757372602,2.3565655060093778,2.4272624711896591,2.5000803453253493,2.5750827556851092,2.6523352383556626,2.7319052955063321,2.8138624543715225,2.898278328002668,2.9852266778427476,3.0747834781780301,3.1670269825233714,3.262037791999072,3.3598989257590444]
[]
[null,null,null,null,{"$f":" InpC!E$23","v":"Base year"},{"$f":" InpC!F$23","v":2019},{"$f":" InpC!G$23","v":"year"}]
[null,null,null,null,{"$f":" InpV!E$9","v":"CPI rate multiplier "},{"$f":" InpV!F$9","v":0},{"$f":" InpV!G$9","v":"multiplier"},{"$f":" InpV!H$9","v":0},{"$f":" InpV!I$9","v":0},{"$f":" InpV!J$9","v":0.93196644920782856},{"$f":" InpV!K$9","v":0.9417082587814295},{"$f":" InpV!L$9","v":0.95941667466180558},{"$f":" InpV!M$9","v":0.98241477551822376},{"$f":" InpV!N$9","v":1},{"$f":" InpV!O$9","v":1.014},{"$f":" InpV!P$9","v":1.0342800000000001},{"$f":" InpV!Q$9","v":1.0549656000000001},{"$f":" InpV!R$9","v":1.0760649120000001},{"$f":" InpV!S$9","v":1.09758621024},{"$f":" InpV!T$9","v":1.1195379344448},{"$f":" InpV!U$9","v":1.141928693133696},{"$f":" InpV!V$9","v":1.16476726699637},{"$f":" InpV!W$9","v":1.1880626123362974},{"$f":" InpV!X$9","v":1.2118238645830233},{"$f":" InpV!Y$9","v":1.2360603418746838},{"$f":" InpV!Z$9","v":1.2607815487121776},{"$f":" InpV!AA$9","v":1.2859971796864211},{"$f":" InpV!AB$9","v":1.3117171232801497},{"$f":" InpV!AC$9","v":1.3379514657457527},{"$f":" InpV!AD$9","v":1.3647104950606679},{"$f":" InpV!AE$9","v":1.3920047049618813},{"$f":" InpV!AF$9","v":1.4198447990611189},{"$f":" InpV!AG$9","v":1.4482416950423413},{"$f":" InpV!AH$9","v":1.4772065289431882},{"$f":" InpV!AI$9","v":1.5067506595220519},{"$f":" InpV!AJ$9","v":1.5368856727124929},{"$f":" InpV!AK$9","v":1.5676233861667428},{"$f":" InpV!AL$9","v":1.5989758538900776},{"$f":" InpV!AM$9","v":1.6309553709678792},{"$f":" InpV!AN$9","v":1.6635744783872368},{"$f":" InpV!AO$9","v":1.6968459679549817},{"$f":" InpV!AP$9","v":1.7307828873140814},{"$f":" InpV!AQ$9","v":1.7653985450603631},{"$f":" InpV!AR$9","v":1.8007065159615703},{"$f":" InpV!AS$9","v":1.8367206462808017},{"$f":" InpV!AT$9","v":1.8734550592064176},{"$f":" InpV!AU$9","v":1.910924160390546},{"$f":" InpV!AV$9","v":1.949142643598357},{"$f":" InpV!AW$9","v":1.9881254964703241},{"$f":" InpV!AX$9","v":2.0278880063997304},{"$f":" InpV!AY$9","v":2.0684457665277249},{"$f":" InpV!AZ$9","v":2.1098146818582797},{"$f":" InpV!BA$9","v":2.1520109754954455},{"$f":" InpV!BB$9","v":2.1950511950053544},{"$f":" InpV!BC$9","v":2.2389522189054616}]
[null,null,null,null,{"$f":" E$28","v":"Financial year ending"},0,"year",0,0,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060]
[null,null,null,null,"CPI rate multiplier ",null,"factor",null,null,{"$f":"((1 + J81)^(J82 - $F80))","v":7.1779706710559152E-2},0.136599171890669,0.26046321734861133,0.50443530402894099,1,2.0140000000000002,4.1382951183999994,8.6778805661153733,18.576492374451803,40.606830838136659,90.666565050950439,206.84025313036642,482.26939177715803,1149.5760526570009,2802.2404380860407,6987.4499595552134,17828.023606775198,46556.891241380705,124476.00995935232,340825.72640380199,955977.48015268915,2747606.2931708065,8094224.161978595,24447334.189001415,75725878.337085754,240621203.91077912,784548337.51426077,2625550768.8753557,9020983150.9568825,31830028663.449818,115368160707.49539,429651011264.95563,1644526340662.147,6471041282742.3984,26183521395082.102,108971682660039.72,466596087941139.63,2055982405089320.8,9325164116901662,4.3547092302792944E+16,2.0942719587968899E+17,1.0374871193711877E+18,5.2955535546150359E+18,2.7856151858464387E+19,1.5104726078650044E+20,8.4447382865259148E+20]

{"sheet":"Volume","index":5,"n_rows":71,"n_cols":55,"rows_kept":71,"cut":false,"hidden":false,"merged":[]}
["Volume",null,null,null,null,{"$f":"InpC!$F$9","v":"Case 1"}]
[null,null,null,null,"Model Period Ending",{"$f":"Check_Alert!F$2","v":0},{"$f":"Check_Alert!G$2","v":"Error Checks"},null,null,{"$f":"Time!J$2","v":"2015-12-31"},{"$f":"Time!K$2","v":"2016-12-31"},{"$f":"Time!L$2","v":"2017-12-31"},{"$f":"Time!M$2","v":"2018-12-31"},{"$f":"Time!N$2","v":"2019-12-31"},{"$f":"Time!O$2","v":"2020-12-31"},{"$f":"Time!P$2","v":"2021-12-31"},{"$f":"Time!Q$2","v":"2022-12-31"},{"$f":"Time!R$2","v":"2023-12-31"},{"$f":"Time!S$2","v":"2024-12-31"},{"$f":"Time!T$2","v":"2025-12-31"},{"$f":"Time!U$2","v":"2026-12-31"},{"$f":"Time!V$2","v":"2027-12-31"},{"$f":"Time!W$2","v":"2028-12-31"},{"$f":"Time!X$2","v":"2029-12-31"},{"$f":"Time!Y$2","v":"2030-12-31"},{"$f":"Time!Z$2","v":"2031-12-31"},{"$f":"Time!AA$2","v":"2032-12-31"},{"$f":"Time!AB$2","v":"2033-12-31"},{"$f":"Time!AC$2","v":"2034-12-31"},{"$f":"Time!AD$2","v":"2035-12-31"},{"$f":"Time!AE$2","v":"2036-12-31"},{"$f":"Time!AF$2","v":"2037-12-31"},{"$f":"Time!AG$2","v":"2038-12-31"},{"$f":"Time!AH$2","v":"2039-12-31"},{"$f":"Time!AI$2","v":"2040-12-31"},{"$f":"Time!AJ$2","v":"2041-12-31"},{"$f":"Time!AK$2","v":"2042-12-31"},{"$f":"Time!AL$2","v":"2043-12-31"},{"$f":"Time!AM$2","v":"2044-12-31"},{"$f":"Time!AN$2","v":"2045-12-31"},{"$f":"Time!AO$2","v":"2046-12-31"},{"$f":"Time!AP$2","v":"2047-12-31"},{"$f":"Time!AQ$2","v":"2048-12-31"},{"$f":"Time!AR$2","v":"2049-12-31"},{"$f":"Time!AS$2","v":"2050-12-31"},{"$f":"Time!AT$2","v":"2051-12-31"},{"$f":"Time!AU$2","v":"2052-12-31"},{"$f":"Time!AV$2","v":"2053-12-31"},{"$f":"Time!AW$2","v":"2054-12-31"},{"$f":"Time!AX$2","v":"2055-12-31"},{"$f":"Time!AY$2","v":"2056-12-31"},{"$f":"Time!AZ$2","v":"2057-12-31"},{"$f":"Time!BA$2","v":"2058-12-31"},{"$f":"Time!BB$2","v":"2059-12-31"},{"$f":"Time!BC$2","v":"2060-12-31"}]
[null,null,null,null,"Pre-forecast vs Forecast",{"$f":"Check_Alert!F$3","v":0},{"$f":"Check_Alert!G$3","v":"Alerts"},null,null,{"$f":"Time!J$3","v":"Pre-forecast"},{"$f":"Time!K$3","v":"Pre-forecast"},{"$f":"Time!L$3","v":"Pre-forecast"},{"$f":"Time!M$3","v":"Pre-forecast"},{"$f":"Time!N$3","v":"Pre-forecast"},{"$f":"Time!O$3","v":"Pre-forecast"},{"$f":"Time!P$3","v":"Forecast"},{"$f":"Time!Q$3","v":"Forecast"},{"$f":"Time!R$3","v":"Forecast"},{"$f":"Time!S$3","v":"Forecast"},{"$f":"Time!T$3","v":"Forecast"},{"$f":"Time!U$3","v":"Forecast"},{"$f":"Time!V$3","v":"Forecast"},{"$f":"Time!W$3","v":"Forecast"},{"$f":"Time!X$3","v":"Forecast"},{"$f":"Time!Y$3","v":"Forecast"},{"$f":"Time!Z$3","v":"Forecast"},{"$f":"Time!AA$3","v":"Forecast"},{"$f":"Time!AB$3","v":"Forecast"},{"$f":"Time!AC$3","v":"Forecast"},{"$f":"Time!AD$3","v":"Forecast"},{"$f":"Time!AE$3","v":"Forecast"},{"$f":"Time!AF$3","v":"Forecast"},{"$f":"Time!AG$3","v":"Forecast"},{"$f":"Time!AH$3","v":"Forecast"},{"$f":"Time!AI$3","v":"Forecast"},{"$f":"Time!AJ$3","v":"Forecast"},{"$f":"Time!AK$3","v":"Forecast"},{"$f":"Time!AL$3","v":"Forecast"},{"$f":"Time!AM$3","v":"Forecast"},{"$f":"Time!AN$3","v":"Forecast"},{"$f":"Time!AO$3","v":"Forecast"},{"$f":"Time!AP$3","v":"Forecast"},{"$f":"Time!AQ$3","v":"Forecast"},{"$f":"Time!AR$3","v":"Forecast"},{"$f":"Time!AS$3","v":"Forecast"},{"$f":"Time!AT$3","v":"Forecast"},{"$f":"Time!AU$3","v":"Forecast"},{"$f":"Time!AV$3","v":"Forecast"},{"$f":"Time!AW$3","v":"Post-forecast"},{"$f":"Time!AX$3","v":"Post-forecast"},{"$f":"Time!AY$3","v":"Post-forecast"},{"$f":"Time!AZ$3","v":"Post-forecast"},{"$f":"Time!BA$3","v":"Post-forecast"},{"$f":"Time!BB$3","v":"Post-forecast"},{"$f":"Time!BC$3","v":"Post-forecast"}]
[null,null,null,null,"Financial Year Ending",null,null,null,null,{"$f":"Time!J$4","v":2015},{"$f":"Time!K$4","v":2016},{"$f":"Time!L$4","v":2017},{"$f":"Time!M$4","v":2018},{"$f":"Time!N$4","v":2019},{"$f":"Time!O$4","v":2020},{"$f":"Time!P$4","v":2021},{"$f":"Time!Q$4","v":2022},{"$f":"Time!R$4","v":2023},{"$f":"Time!S$4","v":2024},{"$f":"Time!T$4","v":2025},{"$f":"Time!U$4","v":2026},{"$f":"Time!V$4","v":2027},{"$f":"Time!W$4","v":2028},{"$f":"Time!X$4","v":2029},{"$f":"Time!Y$4","v":2030},{"$f":"Time!Z$4","v":2031},{"$f":"Time!AA$4","v":2032},{"$f":"Time!AB$4","v":2033},{"$f":"Time!AC$4","v":2034},{"$f":"Time!AD$4","v":2035},{"$f":"Time!AE$4","v":2036},{"$f":"Time!AF$4","v":2037},{"$f":"Time!AG$4","v":2038},{"$f":"Time!AH$4","v":2039},{"$f":"Time!AI$4","v":2040},{"$f":"Time!AJ$4","v":2041},{"$f":"Time!AK$4","v":2042},{"$f":"Time!AL$4","v":2043},{"$f":"Time!AM$4","v":2044},{"$f":"Time!AN$4","v":2045},{"$f":"Time!AO$4","v":2046},{"$f":"Time!AP$4","v":2047},{"$f":"Time!AQ$4","v":2048},{"$f":"Time!AR$4","v":2049},{"$f":"Time!AS$4","v":2050},{"$f":"Time!AT$4","v":2051},{"$f":"Time!AU$4","v":2052},{"$f":"Time!AV$4","v":2053},{"$f":"Time!AW$4","v":2054},{"$f":"Time!AX$4","v":2055},{"$f":"Time!AY$4","v":2056},{"$f":"Time!AZ$4","v":2057},{"$f":"Time!BA$4","v":2058},{"$f":"Time!BB$4","v":2059},{"$f":"Time!BC$4","v":2060}]
[null,null,null,null,"Model Column counter","Constant","Unit","Total",null,{"$f":"Time!J$5","v":1},{"$f":"Time!K$5","v":2},{"$f":"Time!L$5","v":3},{"$f":"Time!M$5","v":4},{"$f":"Time!N$5","v":5},{"$f":"Time!O$5","v":6},{"$f":"Time!P$5","v":7},{"$f":"Time!Q$5","v":8},{"$f":"Time!R$5","v":9},{"$f":"Time!S$5","v":10},{"$f":"Time!T$5","v":11},{"$f":"Time!U$5","v":12},{"$f":"Time!V$5","v":13},{"$f":"Time!W$5","v":14},{"$f":"Time!X$5","v":15},{"$f":"Time!Y$5","v":16},{"$f":"Time!Z$5","v":17},{"$f":"Time!AA$5","v":18},{"$f":"Time!AB$5","v":19},{"$f":"Time!AC$5","v":20},{"$f":"Time!AD$5","v":21},{"$f":"Time!AE$5","v":22},{"$f":"Time!AF$5","v":23},{"$f":"Time!AG$5","v":24},{"$f":"Time!AH$5","v":25},{"$f":"Time!AI$5","v":26},{"$f":"Time!AJ$5","v":27},{"$f":"Time!AK$5","v":28},{"$f":"Time!AL$5","v":29},{"$f":"Time!AM$5","v":30},{"$f":"Time!AN$5","v":31},{"$f":"Time!AO$5","v":32},{"$f":"Time!AP$5","v":33},{"$f":"Time!AQ$5","v":34},{"$f":"Time!AR$5","v":35},{"$f":"Time!AS$5","v":36},{"$f":"Time!AT$5","v":37},{"$f":"Time!AU$5","v":38},{"$f":"Time!AV$5","v":39},{"$f":"Time!AW$5","v":40},{"$f":"Time!AX$5","v":41},{"$f":"Time!AY$5","v":42},{"$f":"Time!AZ$5","v":43},{"$f":"Time!BA$5","v":44},{"$f":"Time!BB$5","v":45},{"$f":"Time!BC$5","v":46}]
[]
["VOLUME FORECAST"]
[]
[null,null,null,null,{"$f":" InpV!E$24","v":"Volume demand - Forecast"},{"$f":" InpV!F$24","v":0},{"$f":" InpV!G$24","v":"TEU"},{"$f":" InpV!H$24","v":0},{"$f":" InpV!I$24","v":0},{"$f":" InpV!J$24","v":228053.75189055118},{"$f":" InpV!K$24","v":268502.40000000002},{"$f":" InpV!L$24","v":321928.20000000007},{"$f":" InpV!M$24","v":403430.98809034243},{"$f":" InpV!N$24","v":485157.89909660642},{"$f":" InpV!O$24","v":515516.04259329545},{"$f":" InpV!P$24","v":544169.25197900459},{"$f":" InpV!Q$24","v":527400},{"$f":" InpV!R$24","v":527960},{"$f":" InpV!S$24","v":650471},{"$f":" InpV!T$24","v":652494},{"$f":" InpV!U$24","v":709491},{"$f":" InpV!V$24","v":711595},{"$f":" InpV!W$24","v":774169},{"$f":" InpV!X$24","v":776358},{"$f":" InpV!Y$24","v":845062},{"$f":" InpV!Z$24","v":847339},{"$f":" InpV!AA$24","v":864286},{"$f":" InpV!AB$24","v":881572},{"$f":" InpV!AC$24","v":899203},{"$f":" InpV!AD$24","v":917188},{"$f":" InpV!AE$24","v":935531},{"$f":" InpV!AF$24","v":954242},{"$f":" InpV!AG$24","v":973327},{"$f":" InpV!AH$24","v":992793},{"$f":" InpV!AI$24","v":1012649},{"$f":" InpV!AJ$24","v":1032902},{"$f":" InpV!AK$24","v":1053560},{"$f":" InpV!AL$24","v":1074631},{"$f":" InpV!AM$24","v":1096124},{"$f":" InpV!AN$24","v":1118046},{"$f":" InpV!AO$24","v":1140407},{"$f":" InpV!AP$24","v":1163216},{"$f":" InpV!AQ$24","v":1186480},{"$f":" InpV!AR$24","v":1210209},{"$f":" InpV!AS$24","v":1234414},{"$f":" InpV!AT$24","v":1259102},{"$f":" InpV!AU$24","v":1284284},{"$f":" InpV!AV$24","v":1309970},{"$f":" InpV!AW$24","v":1336169},{"$f":" InpV!AX$24","v":1362892},{"$f":" InpV!AY$24","v":1390150},{"$f":" InpV!AZ$24","v":1417953},{"$f":" InpV!BA$24","v":1446312},{"$f":" InpV!BB$24","v":1475239},{"$f":" InpV!BC$24","v":0}]
[null,null,null,null,{"$f":"InpV!E$27","v":"Terminal Capacity"},{"$f":"InpV!F$27","v":0},{"$f":"InpV!G$27","v":"TEU"},{"$f":"InpV!H$27","v":0},{"$f":"InpV!I$27","v":0},{"$f":"InpV!J$27","v":0},{"$f":"InpV!K$27","v":0},{"$f":"InpV!L$27","v":0},{"$f":"InpV!M$27","v":0},{"$f":"InpV!N$27","v":0},{"$f":"InpV!O$27","v":650000},{"$f":"InpV!P$27","v":650000},{"$f":"InpV!Q$27","v":650000},{"$f":"InpV!R$27","v":650000},{"$f":"InpV!S$27","v":650000},{"$f":"InpV!T$27","v":1000000},{"$f":"InpV!U$27","v":1000000},{"$f":"InpV!V$27","v":1000000},{"$f":"InpV!W$27","v":1000000},{"$f":"InpV!X$27","v":1000000},{"$f":"InpV!Y$27","v":1500000},{"$f":"InpV!Z$27","v":1500000},{"$f":"InpV!AA$27","v":1500000},{"$f":"InpV!AB$27","v":1500000},{"$f":"InpV!AC$27","v":1500000},{"$f":"InpV!AD$27","v":1500000},{"$f":"InpV!AE$27","v":1500000},{"$f":"InpV!AF$27","v":1500000},{"$f":"InpV!AG$27","v":1500000},{"$f":"InpV!AH$27","v":1500000},{"$f":"InpV!AI$27","v":1500000},{"$f":"InpV!AJ$27","v":1500000},{"$f":"InpV!AK$27","v":1500000},{"$f":"InpV!AL$27","v":1500000},{"$f":"InpV!AM$27","v":1500000},{"$f":"InpV!AN$27","v":1500000},{"$f":"InpV!AO$27","v":1500000},{"$f":"InpV!AP$27","v":1500000},{"$f":"InpV!AQ$27","v":1500000},{"$f":"InpV!AR$27","v":1500000},{"$f":"InpV!AS$27","v":1500000},{"$f":"InpV!AT$27","v":1500000},{"$f":"InpV!AU$27","v":1500000},{"$f":"InpV!AV$27","v":1500000},{"$f":"InpV!AW$27","v":1500000},{"$f":"InpV!AX$27","v":1500000},{"$f":"InpV!AY$27","v":1500000},{"$f":"InpV!AZ$27","v":1500000},{"$f":"InpV!BA$27","v":1500000},{"$f":"InpV!BB$27","v":1500000},{"$f":"InpV!BC$27","v":0}]
[null,null,null,null,{"$f":" Time!E$67","v":"Operating period flag"},{"$f":" Time!F$67","v":0},{"$f":" Time!G$67","v":"flag"},{"$f":" Time!H$67","v":30},{"$f":" Time!I$67","v":0},{"$f":" Time!J$67","v":0},{"$f":" Time!K$67","v":0},{"$f":" Time!L$67","v":0},{"$f":" Time!M$67","v":0},{"$f":" Time!N$67","v":0},{"$f":" Time!O$67","v":0},{"$f":" Time!P$67","v":0},{"$f":" Time!Q$67","v":0},{"$f":" Time!R$67","v":0},{"$f":" Time!S$67","v":1},{"$f":" Time!T$67","v":1},{"$f":" Time!U$67","v":1},{"$f":" Time!V$67","v":1},{"$f":" Time!W$67","v":1},{"$f":" Time!X$67","v":1},{"$f":" Time!Y$67","v":1},{"$f":" Time!Z$67","v":1},{"$f":" Time!AA$67","v":1},{"$f":" Time!AB$67","v":1},{"$f":" Time!AC$67","v":1},{"$f":" Time!AD$67","v":1},{"$f":" Time!AE$67","v":1},{"$f":" Time!AF$67","v":1},{"$f":" Time!AG$67","v":1},{"$f":" Time!AH$67","v":1},{"$f":" Time!AI$67","v":1},{"$f":" Time!AJ$67","v":1},{"$f":" Time!AK$67","v":1},{"$f":" Time!AL$67","v":1},{"$f":" Time!AM$67","v":1},{"$f":" Time!AN$67","v":1},{"$f":" Time!AO$67","v":1},{"$f":" Time!AP$67","v":1},{"$f":" Time!AQ$67","v":1},{"$f":" Time!AR$67","v":1},{"$f":" Time!AS$67","v":1},{"$f":" Time!AT$67","v":1},{"$f":" Time!AU$67","v":1},{"$f":" Time!AV$67","v":1},{"$f":" Time!AW$67","v":0},{"$f":" Time!AX$67","v":0},{"$f":" Time!AY$67","v":0},{"$f":" Time!AZ$67","v":0},{"$f":" Time!BA$67","v":0},{"$f":" Time!BB$67","v":0},{"$f":" Time!BC$67","v":0}]
[null,null,null,null,{"$f":"E9 & \" - Forecast\"","v":"Volume demand - Forecast - Forecast"},null,"TEU",{"$f":"SUM(J12:BC12)","v":29560644},null,{"$f":"J11 * MAX(J9:J10)","v":0},{"$f":"K11 * MIN(K9:K10)","v":0},{"$f":"L11 * MIN(L9:L10)","v":0},0,0,0,0,0,0,650000,652494,709491,711595,774169,776358,845062,847339,864286,881572,899203,917188,935531,954242,973327,992793,1012649,1032902,1053560,1074631,1096124,1118046,1140407,1163216,1186480,1210209,1234414,1259102,1284284,1309970,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":"E12","v":"Volume demand - Forecast - Forecast"},{"$f":"F12","v":0},"TEU",29560644,0,0,0,0,0,0,0,0,0,0,650000,652494,709491,711595,774169,776358,845062,847339,864286,881572,899203,917188,935531,954242,973327,992793,1012649,1032902,1053560,1074631,1096124,1118046,1140407,1163216,1186480,1210209,1234414,1259102,1284284,1309970,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"InpV!E$25","v":"Rail Share"},{"$f":"InpV!F$25","v":0},{"$f":"InpV!G$25","v":"%"},{"$f":"InpV!H$25","v":0},{"$f":"InpV!I$25","v":0},{"$f":"InpV!J$25","v":0},{"$f":"InpV!K$25","v":9.5529872358682821E-3},{"$f":"InpV!L$25","v":1.5532822052987236E-2},{"$f":"InpV!M$25","v":1.593505309449748E-2},{"$f":"InpV!N$25","v":1.1269173012978653E-2},{"$f":"InpV!O$25","v":3.6582913225356638E-2},{"$f":"InpV!P$25","v":0.10295430189794802},{"$f":"InpV!Q$25","v":0.16932569057053942},{"$f":"InpV!R$25","v":0.23569707924313082},{"$f":"InpV!S$25","v":0.23569707924313082},{"$f":"InpV!T$25","v":0.23569707924313082},{"$f":"InpV!U$25","v":0.23569707924313082},{"$f":"InpV!V$25","v":0.23569707924313082},{"$f":"InpV!W$25","v":0.23569707924313082},{"$f":"InpV!X$25","v":0.23569707924313082},{"$f":"InpV!Y$25","v":0.23569707924313082},{"$f":"InpV!Z$25","v":0.23569707924313082},{"$f":"InpV!AA$25","v":0.23569707924313082},{"$f":"InpV!AB$25","v":0.23569707924313082},{"$f":"InpV!AC$25","v":0.23569707924313082},{"$f":"InpV!AD$25","v":0.23569707924313082},{"$f":"InpV!AE$25","v":0.23569707924313082},{"$f":"InpV!AF$25","v":0.23569707924313082},{"$f":"InpV!AG$25","v":0.23569707924313082},{"$f":"InpV!AH$25","v":0.23569707924313082},{"$f":"InpV!AI$25","v":0.23569707924313082},{"$f":"InpV!AJ$25","v":0.23569707924313082},{"$f":"InpV!AK$25","v":0.23569707924313082},{"$f":"InpV!AL$25","v":0.23569707924313082},{"$f":"InpV!AM$25","v":0.23569707924313082},{"$f":"InpV!AN$25","v":0.23569707924313082},{"$f":"InpV!AO$25","v":0.23569707924313082},{"$f":"InpV!AP$25","v":0.23569707924313082},{"$f":"InpV!AQ$25","v":0.23569707924313082},{"$f":"InpV!AR$25","v":0.23569707924313082},{"$f":"InpV!AS$25","v":0.23569707924313082},{"$f":"InpV!AT$25","v":0.23569707924313082},{"$f":"InpV!AU$25","v":0.23569707924313082},{"$f":"InpV!AV$25","v":0.23569707924313082},{"$f":"InpV!AW$25","v":0.23569707924313082},{"$f":"InpV!AX$25","v":0.23569707924313082},{"$f":"InpV!AY$25","v":0.23569707924313082},{"$f":"InpV!AZ$25","v":0.23569707924313082},{"$f":"InpV!BA$25","v":0.23569707924313082},{"$f":"InpV!BB$25","v":0.23569707924313082},{"$f":"InpV!BC$25","v":0}]
[null,null,null,null,"Rail Demand - Forecast",0,"TEU",{"$f":"SUM(J16:BC16)","v":6967357.4513459802},null,{"$f":" J14 * J15","v":0},{"$f":" K14 * K15","v":0},0,0,0,0,0,0,0,153203.10150803503,153790.9300236674,167224.95644928812,167720.86310401568,182469.37214057535,182985.31304703857,199178.64517935863,199715.32742879522,203709.68583072856,207783.94554252533,211939.52074666097,216178.53271684868,220501.92424140542,224912.05229112363,229410.33104847881,233998.41039302558,238678.41159847719,243451.98454438831,248321.0148073929,253287.38796412491,258353.22528829754,263520.17665946542,268790.59904842108,274166.61372887768,279649.87058038986,285242.72657375009,290947.77437683009,296766.6638691845,302701.98771868501,308756.10289612407,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":"E12","v":"Volume demand - Forecast - Forecast"},{"$f":"F12","v":0},"TEU",29560644,0,0,0,0,0,0,0,0,0,0,650000,652494,709491,711595,774169,776358,845062,847339,864286,881572,899203,917188,935531,954242,973327,992793,1012649,1032902,1053560,1074631,1096124,1118046,1140407,1163216,1186480,1210209,1234414,1259102,1284284,1309970,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E16","v":"Rail Demand - Forecast"},{"$f":"F16","v":0},"TEU",6967357.4513459802,0,0,0,0,0,0,0,0,0,0,153203.10150803503,153790.9300236674,167224.95644928812,167720.86310401568,182469.37214057535,182985.31304703857,199178.64517935863,199715.32742879522,203709.68583072856,207783.94554252533,211939.52074666097,216178.53271684868,220501.92424140542,224912.05229112363,229410.33104847881,233998.41039302558,238678.41159847719,243451.98454438831,248321.0148073929,253287.38796412491,258353.22528829754,263520.17665946542,268790.59904842108,274166.61372887768,279649.87058038986,285242.72657375009,290947.77437683009,296766.6638691845,302701.98771868501,308756.10289612407,0,0,0,0,0,0,0]
[null,null,null,null,"Truck Demand - Forecast",0,"TEU",{"$f":"SUM(J20:BC20)","v":22593286.548654016},null,{"$f":" J18 - J19","v":0},{"$f":" K18 - K19","v":0},0,0,0,0,0,0,0,496796.89849196497,498703.0699763326,542266.04355071182,543874.13689598429,591699.62785942468,593372.68695296138,645883.35482064134,647623.67257120484,660576.31416927138,673788.05445747473,687263.479253339,701009.46728315135,715029.07575859455,729329.94770887634,743916.66895152116,758794.58960697439,773970.58840152284,789450.01545561175,805238.98519260716,821343.61203587509,837770.77471170248,854525.82334053458,871616.40095157898,889049.38627112238,906830.12941961014,924966.27342624986,943466.22562316991,962335.33613081556,981582.01228131494,1001213.8971038759,0,0,0,0,0,0,0]
[]
["REDUCTION IN HIGHWAY MILES"]
[]
[null,"Reduction Due to Relocation of Logisitcs Center"]
[null,null,null,null,{"$f":"InpC!E$35","v":"Share of Truck to Distribution Centers"},{"$f":"InpC!F$35","v":0.4},{"$f":"InpC!G$35","v":"percent"}]
[null,null,null,null,{"$f":"E20","v":"Truck Demand - Forecast"},{"$f":"F20","v":0},"TEU",22593286.548654016,0,0,0,0,0,0,0,0,0,0,496796.89849196497,498703.0699763326,542266.04355071182,543874.13689598429,591699.62785942468,593372.68695296138,645883.35482064134,647623.67257120484,660576.31416927138,673788.05445747473,687263.479253339,701009.46728315135,715029.07575859455,729329.94770887634,743916.66895152116,758794.58960697439,773970.58840152284,789450.01545561175,805238.98519260716,821343.61203587509,837770.77471170248,854525.82334053458,871616.40095157898,889049.38627112238,906830.12941961014,924966.27342624986,943466.22562316991,962335.33613081556,981582.01228131494,1001213.8971038759,0,0,0,0,0,0,0]
[null,null,null,null,"Distribution Center Demand",0,"TEU",{"$f":"SUM(J27:BC27)","v":9037314.6194616091},null,{"$f":" $F25 * J26","v":0},{"$f":" $F25 * K26","v":0},0,0,0,0,0,0,0,198718.75939678599,199481.22799053305,216906.41742028474,217549.65475839374,236679.85114376989,237349.07478118455,258353.34192825656,259049.46902848195,264230.52566770854,269515.22178298992,274905.39170133561,280403.78691326053,286011.63030343782,291731.97908355057,297566.66758060845,303517.83584278979,309588.23536060913,315780.00618224475,322095.59407704289,328537.44481435005,335108.30988468102,341810.32933621388,348646.56038063159,355619.754508449,362732.05176784407,369986.50937049999,377386.49024926801,384934.13445232622,392632.80491252599,400485.55884155037,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":"InpC!E$36","v":"Current Distribution Center Distance"},{"$f":"InpC!F$36","v":36.25},{"$f":"InpC!G$36","v":"miles"}]
[null,null,null,null,{"$f":"InpC!E$37","v":"Future Distribution Center Distance"},{"$f":"InpC!F$37","v":0.75},{"$f":"InpC!G$37","v":"miles"}]
[null,null,null,null,"Distance switched from International to Domestic",{"$f":"F29-F30","v":35.5},"miles"]
[]
[null,null,null,null,{"$f":"InpC!E$39","v":"International TEU to box conversion factor"},{"$f":"InpC!F$39","v":0.55555555555555558},{"$f":"InpC!G$39","v":"box/TEU"}]
[null,null,null,null,{"$f":"E31","v":"Distance switched from International to Domestic"},{"$f":"F31","v":35.5},"miles"]
[null,null,null,null,{"$f":"E27","v":"Distribution Center Demand"},{"$f":"F27","v":0},"TEU",9037314.6194616091,0,0,0,0,0,0,0,0,0,0,198718.75939678599,199481.22799053305,216906.41742028474,217549.65475839374,236679.85114376989,237349.07478118455,258353.34192825656,259049.46902848195,264230.52566770854,269515.22178298992,274905.39170133561,280403.78691326053,286011.63030343782,291731.97908355057,297566.66758060845,303517.83584278979,309588.23536060913,315780.00618224475,322095.59407704289,328537.44481435005,335108.30988468102,341810.32933621388,348646.56038063159,355619.754508449,362732.05176784407,369986.50937049999,377386.49024926801,384934.13445232622,392632.80491252599,400485.55884155037,0,0,0,0,0,0,0]
[null,null,null,null,"Truck Mile Travelled in International Boxes",0,"miles",{"$f":"SUM(J36:BC36)","v":178235927.21715951},null,{"$f":"$F33 * $F34 * J35","v":0},{"$f":"$F33 * $F34 * K35","v":0},0,0,0,0,0,0,0,3919175.5325477235,3934213.1075910684,4277876.5657889489,4290562.6355127655,4667852.6197799062,4681051.1970733618,5095302.0213628374,5109031.194728394,5211213.1451131403,5315439.0962756341,5421745.2252207855,5530185.7974559711,5640784.9309844682,5753602.9208144695,5868675.9439508887,5986046.2068994651,6105767.9751675688,6227883.455260938,6352440.8831861233,6479488.4949496817,6609080.5560589861,6741259.2730197739,6876084.940840234,7013611.8250277443,7153882.1320880353,7296956.1570293047,7442900.2243605629,7591756.5405875444,7743591.4302192619,7898465.1882639099,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":"InpC!E$38","v":"TEU to domestic converstion factor"},{"$f":"InpC!F$38","v":0.37735849056603776},{"$f":"InpC!G$38","v":"box/TEU"}]
[null,null,null,null,{"$f":"E34","v":"Distance switched from International to Domestic"},{"$f":"F34","v":35.5},"miles"]
[null,null,null,null,{"$f":"E35","v":"Distribution Center Demand"},{"$f":"F35","v":0},"TEU",9037314.6194616091,0,0,0,0,0,0,0,0,0,0,198718.75939678599,199481.22799053305,216906.41742028474,217549.65475839374,236679.85114376989,237349.07478118455,258353.34192825656,259049.46902848195,264230.52566770854,269515.22178298992,274905.39170133561,280403.78691326053,286011.63030343782,291731.97908355057,297566.66758060845,303517.83584278979,309588.23536060913,315780.00618224475,322095.59407704289,328537.44481435005,335108.30988468102,341810.32933621388,348646.56038063159,355619.754508449,362732.05176784407,369986.50937049999,377386.49024926801,384934.13445232622,392632.80491252599,400485.55884155037,0,0,0,0,0,0,0]
[null,null,null,null,"Truck Mile Travelled in Domestic Boxes",0,"miles",{"$f":"SUM(J41:BC41)","v":121065912.82674985},null,{"$f":"$F38 * $F39 * J40","v":0},{"$f":"$F38 * $F39 * K40","v":0},{"$f":"$F38 * $F39 * L40","v":0},{"$f":"$F38 * $F39 * M40","v":0},{"$f":"$F38 * $F39 * N40","v":0},{"$f":"$F38 * $F39 * O40","v":0},{"$f":"$F38 * $F39 * P40","v":0},{"$f":"$F38 * $F39 * Q40","v":0},{"$f":"$F38 * $F39 * R40","v":0},{"$f":"$F38 * $F39 * S40","v":2662081.4938060008},{"$f":"$F38 * $F39 * T40","v":2672295.6957222354},{"$f":"$F38 * $F39 * U40","v":2905727.4786490975},{"$f":"$F38 * $F39 * V40","v":2914344.431669048},{"$f":"$F38 * $F39 * W40","v":3170616.8738127663},{"$f":"$F38 * $F39 * X40","v":3179581.9451819062},{"$f":"$F38 * $F39 * Y40","v":3460959.8635672107},{"$f":"$F38 * $F39 * Z40","v":3470285.3398155128},{"$f":"$F38 * $F39 * AA40","v":3539691.9476240203},{"$f":"$F38 * $F39 * AB40","v":3610486.933319299},{"$f":"$F38 * $F39 * AC40","v":3682694.8699612883},{"$f":"$F38 * $F39 * AD40","v":3756352.6171399052},{"$f":"$F38 * $F39 * AE40","v":3831476.5568951103},{"$f":"$F38 * $F39 * AF40","v":3908107.6443268098},{"$f":"$F38 * $F39 * AG40","v":3986270.4524949435},{"$f":"$F38 * $F39 * AH40","v":4065993.6499694483},{"$f":"$F38 * $F39 * AI40","v":4147314.0963402358},{"$f":"$F38 * $F39 * AJ40","v":4230260.4601772409},{"$f":"$F38 * $F39 * AK40","v":4314865.505560386},{"$f":"$F38 * $F39 * AL40","v":4401161.9965695953},{"$f":"$F38 * $F39 * AM40","v":4489186.7927947836},{"$f":"$F38 * $F39 * AN40","v":4578968.5628058845},{"$f":"$F38 * $F39 * AO40","v":4670548.2617028002},{"$f":"$F38 * $F39 * AP40","v":4763962.7490754491},{"$f":"$F38 * $F39 * AQ40","v":4859240.6934937602},{"$f":"$F38 * $F39 * AR40","v":4956423.0500576412},{"$f":"$F38 * $F39 * AS40","v":5055554.8693769863},{"$f":"$F38 * $F39 * AT40","v":5156664.820021729},{"$f":"$F38 * $F39 * AU40","v":5259797.9526017634},{"$f":"$F38 * $F39 * AV40","v":5364995.2222169954},{"$f":"$F38 * $F39 * AW40","v":0},{"$f":"$F38 * $F39 * AX40","v":0},{"$f":"$F38 * $F39 * AY40","v":0},{"$f":"$F38 * $F39 * AZ40","v":0},{"$f":"$F38 * $F39 * BA40","v":0},{"$f":"$F38 * $F39 * BB40","v":0},{"$f":"$F38 * $F39 * BC40","v":0}]
[]
[null,null,null,null,{"$f":"E36","v":"Truck Mile Travelled in International Boxes"},{"$f":"F36","v":0},"miles",178235927.21715951,0,0,0,0,0,0,0,0,0,0,3919175.5325477235,3934213.1075910684,4277876.5657889489,4290562.6355127655,4667852.6197799062,4681051.1970733618,5095302.0213628374,5109031.194728394,5211213.1451131403,5315439.0962756341,5421745.2252207855,5530185.7974559711,5640784.9309844682,5753602.9208144695,5868675.9439508887,5986046.2068994651,6105767.9751675688,6227883.455260938,6352440.8831861233,6479488.4949496817,6609080.5560589861,6741259.2730197739,6876084.940840234,7013611.8250277443,7153882.1320880353,7296956.1570293047,7442900.2243605629,7591756.5405875444,7743591.4302192619,7898465.1882639099,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E41","v":"Truck Mile Travelled in Domestic Boxes"},{"$f":"F41","v":0},"miles",121065912.82674985,0,0,0,0,0,0,0,0,0,0,2662081.4938060008,2672295.6957222354,2905727.4786490975,2914344.431669048,3170616.8738127663,3179581.9451819062,3460959.8635672107,3470285.3398155128,3539691.9476240203,3610486.933319299,3682694.8699612883,3756352.6171399052,3831476.5568951103,3908107.6443268098,3986270.4524949435,4065993.6499694483,4147314.0963402358,4230260.4601772409,4314865.505560386,4401161.9965695953,4489186.7927947836,4578968.5628058845,4670548.2617028002,4763962.7490754491,4859240.6934937602,4956423.0500576412,5055554.8693769863,5156664.820021729,5259797.9526017634,5364995.2222169954,0,0,0,0,0,0,0]
[null,null,null,null,"Truck Mile Saved by bringing the logistics centers close to the port",0,"miles",{"$f":"SUM(J45:BC45)","v":57170014.390409634},null,{"$f":" J43 - J44","v":0},{"$f":" K43 - K44","v":0},0,0,0,0,0,0,0,1257094.0387417227,1261917.411868833,1372149.0871398514,1376218.2038437175,1497235.74596714,1501469.2518914556,1634342.1577956267,1638745.8549128813,1671521.1974891201,1704952.1629563351,1739050.3552594972,1773833.1803160659,1809308.3740893579,1845495.2764876597,1882405.4914559452,1920052.5569300167,1958453.878827333,1997622.9950836971,2037575.3776257373,2078326.4983800864,2119893.7632642025,2162290.7102138894,2205536.6791374339,2249649.0759522952,2294641.4385942752,2340533.1069716634,2387345.3549835766,2435091.7205658155,2483793.4776174985,2533469.9660469145,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S45/S43","v":0.32075471698113212},{"$f":"T45/T43","v":0.320754716981132},0.32075471698113206,0.32075471698113212,0.32075471698113212]
[null,"Reduction due to connector bridge"]
[null,null,null,null,{"$f":" InpC!E$33","v":"Reduction in truck miles - Build"},{"$f":" InpC!F$33","v":1},{"$f":" InpC!G$33","v":"miles"}]
[null,null,null,null,{"$f":"E16","v":"Rail Demand - Forecast"},{"$f":"F16","v":0},"TEU",6967357.4513459802,0,0,0,0,0,0,0,0,0,0,153203.10150803503,153790.9300236674,167224.95644928812,167720.86310401568,182469.37214057535,182985.31304703857,199178.64517935863,199715.32742879522,203709.68583072856,207783.94554252533,211939.52074666097,216178.53271684868,220501.92424140542,224912.05229112363,229410.33104847881,233998.41039302558,238678.41159847719,243451.98454438831,248321.0148073929,253287.38796412491,258353.22528829754,263520.17665946542,268790.59904842108,274166.61372887768,279649.87058038986,285242.72657375009,290947.77437683009,296766.6638691845,302701.98771868501,308756.10289612407,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" Time!E$67","v":"Operating period flag"},{"$f":" Time!F$67","v":0},{"$f":" Time!G$67","v":"flag"},{"$f":" Time!H$67","v":30},{"$f":" Time!I$67","v":0},{"$f":" Time!J$67","v":0},{"$f":" Time!K$67","v":0},{"$f":" Time!L$67","v":0},{"$f":" Time!M$67","v":0},{"$f":" Time!N$67","v":0},{"$f":" Time!O$67","v":0},{"$f":" Time!P$67","v":0},{"$f":" Time!Q$67","v":0},{"$f":" Time!R$67","v":0},{"$f":" Time!S$67","v":1},{"$f":" Time!T$67","v":1},{"$f":" Time!U$67","v":1},{"$f":" Time!V$67","v":1},{"$f":" Time!W$67","v":1},{"$f":" Time!X$67","v":1},{"$f":" Time!Y$67","v":1},{"$f":" Time!Z$67","v":1},{"$f":" Time!AA$67","v":1},{"$f":" Time!AB$67","v":1},{"$f":" Time!AC$67","v":1},{"$f":" Time!AD$67","v":1},{"$f":" Time!AE$67","v":1},{"$f":" Time!AF$67","v":1},{"$f":" Time!AG$67","v":1},{"$f":" Time!AH$67","v":1},{"$f":" Time!AI$67","v":1},{"$f":" Time!AJ$67","v":1},{"$f":" Time!AK$67","v":1},{"$f":" Time!AL$67","v":1},{"$f":" Time!AM$67","v":1},{"$f":" Time!AN$67","v":1},{"$f":" Time!AO$67","v":1},{"$f":" Time!AP$67","v":1},{"$f":" Time!AQ$67","v":1},{"$f":" Time!AR$67","v":1},{"$f":" Time!AS$67","v":1},{"$f":" Time!AT$67","v":1},{"$f":" Time!AU$67","v":1},{"$f":" Time!AV$67","v":1},{"$f":" Time!AW$67","v":0},{"$f":" Time!AX$67","v":0},{"$f":" Time!AY$67","v":0},{"$f":" Time!AZ$67","v":0},{"$f":" Time!BA$67","v":0},{"$f":" Time!BB$67","v":0},{"$f":" Time!BC$67","v":0}]
[null,null,null,null,"Truck Miles Saved by /using the Connector Bridge",0,"miles",{"$f":"SUM(J51:BC51)","v":6967357.4513459802},null,{"$f":"$F48 * J49 * J50","v":0},{"$f":"$F48 * K49 * K50","v":0},0,0,0,0,0,0,0,153203.10150803503,153790.9300236674,167224.95644928812,167720.86310401568,182469.37214057535,182985.31304703857,199178.64517935863,199715.32742879522,203709.68583072856,207783.94554252533,211939.52074666097,216178.53271684868,220501.92424140542,224912.05229112363,229410.33104847881,233998.41039302558,238678.41159847719,243451.98454438831,248321.0148073929,253287.38796412491,258353.22528829754,263520.17665946542,268790.59904842108,274166.61372887768,279649.87058038986,285242.72657375009,290947.77437683009,296766.6638691845,302701.98771868501,308756.10289612407,0,0,0,0,0,0,0]
[]
[]
[null,"Total Savings"]
[null,null,null,null,{"$f":"E45","v":"Truck Mile Saved by bringing the logistics centers close to the port"},{"$f":"F45","v":0},"miles",57170014.390409634,0,0,0,0,0,0,0,0,0,0,1257094.0387417227,1261917.411868833,1372149.0871398514,1376218.2038437175,1497235.74596714,1501469.2518914556,1634342.1577956267,1638745.8549128813,1671521.1974891201,1704952.1629563351,1739050.3552594972,1773833.1803160659,1809308.3740893579,1845495.2764876597,1882405.4914559452,1920052.5569300167,1958453.878827333,1997622.9950836971,2037575.3776257373,2078326.4983800864,2119893.7632642025,2162290.7102138894,2205536.6791374339,2249649.0759522952,2294641.4385942752,2340533.1069716634,2387345.3549835766,2435091.7205658155,2483793.4776174985,2533469.9660469145,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E51","v":"Truck Miles Saved by /using the Connector Bridge"},{"$f":"F51","v":0},"miles",6967357.4513459802,0,0,0,0,0,0,0,0,0,0,153203.10150803503,153790.9300236674,167224.95644928812,167720.86310401568,182469.37214057535,182985.31304703857,199178.64517935863,199715.32742879522,203709.68583072856,207783.94554252533,211939.52074666097,216178.53271684868,220501.92424140542,224912.05229112363,229410.33104847881,233998.41039302558,238678.41159847719,243451.98454438831,248321.0148073929,253287.38796412491,258353.22528829754,263520.17665946542,268790.59904842108,274166.61372887768,279649.87058038986,285242.72657375009,290947.77437683009,296766.6638691845,302701.98771868501,308756.10289612407,0,0,0,0,0,0,0]
[null,null,null,null,"Reduction in truck miles - Build",null,"miles",{"$f":"SUM(J57:BC57)","v":64137371.841755629},null,{"$f":"SUM(J55:J56)","v":0},{"$f":"SUM(K55:K56)","v":0},0,0,0,0,0,0,0,1410297.1402497578,1415708.3418925004,1539374.0435891396,1543939.0669477331,1679705.1181077154,1684454.5649384942,1833520.8029749852,1838461.1823416764,1875230.8833198487,1912736.1084988604,1950989.8760061581,1990011.7130329146,2029810.2983307634,2070407.3287787833,2111815.822504424,2154050.9673230425,2197132.29042581,2241074.9796280856,2285896.3924331302,2331613.8863442112,2378246.9885525,2425810.8868733547,2474327.2781858551,2523815.6896811728,2574291.3091746652,2625775.8335454133,2678293.1293604067,2731858.3844349999,2786495.4653361836,2842226.0689430386,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":" InpC!E$44","v":"Tons per container"},{"$f":" InpC!F$44","v":14},{"$f":" InpC!G$44","v":"tons / box"}]
[null,null,null,null,{"$f":"E51","v":"Truck Miles Saved by /using the Connector Bridge"},{"$f":"F51","v":0},"miles",6967357.4513459802,0,0,0,0,0,0,0,0,0,0,153203.10150803503,153790.9300236674,167224.95644928812,167720.86310401568,182469.37214057535,182985.31304703857,199178.64517935863,199715.32742879522,203709.68583072856,207783.94554252533,211939.52074666097,216178.53271684868,220501.92424140542,224912.05229112363,229410.33104847881,233998.41039302558,238678.41159847719,243451.98454438831,248321.0148073929,253287.38796412491,258353.22528829754,263520.17665946542,268790.59904842108,274166.61372887768,279649.87058038986,285242.72657375009,290947.77437683009,296766.6638691845,302701.98771868501,308756.10289612407,0,0,0,0,0,0,0]
[null,null,null,null,"Reduction in truck ton miles - Build",null,"ton miles",{"$f":"SUM(J61:BC61)","v":97543004.318843722},null,{"$f":"J60 * $F59","v":0},0,0,0,0,0,0,0,0,2144843.4211124904,2153073.0203313436,2341149.3902900335,2348092.0834562196,2554571.2099680547,2561794.3826585398,2788501.032511021,2796014.5840031332,2851935.6016301997,2908975.2375953547,2967153.2904532538,3026499.4580358816,3087026.9393796758,3148768.7320757308,3211744.6346787033,3275977.7455023583,3341497.7623786805,3408327.7836214365,3476494.2073035007,3546023.4314977489,3616945.1540361657,3689282.4732325161,3763068.3866778952,{"$f":"AP60 * $F59","v":3838332.5922042876},3915098.1881254581,3993398.1720325011,4073268.8412756212,4154733.2941685831,4237827.82806159,4322585.4405457368,0,0,0,0,0,0,0]
[]
[]
[]
["MILE SWITHED FROM DIESEL TO ELECTRIC TRUCKS"]
[]
[null,null,null,null,{"$f":"InpC!E$37","v":"Future Distribution Center Distance"},{"$f":"InpC!F$37","v":0.75},{"$f":"InpC!G$37","v":"miles"}]
[null,null,null,null,{"$f":"InpC!E$39","v":"International TEU to box conversion factor"},{"$f":"InpC!F$39","v":0.55555555555555558},{"$f":"InpC!G$39","v":"box/TEU"}]
[null,null,null,null,{"$f":"E19","v":"Rail Demand - Forecast"},{"$f":"F19","v":0},"TEU",6967357.4513459802,0,0,0,0,0,0,0,0,0,0,153203.10150803503,153790.9300236674,167224.95644928812,167720.86310401568,182469.37214057535,182985.31304703857,199178.64517935863,199715.32742879522,203709.68583072856,207783.94554252533,211939.52074666097,216178.53271684868,220501.92424140542,224912.05229112363,229410.33104847881,233998.41039302558,238678.41159847719,243451.98454438831,248321.0148073929,253287.38796412491,258353.22528829754,263520.17665946542,268790.59904842108,274166.61372887768,279649.87058038986,285242.72657375009,290947.77437683009,296766.6638691845,302701.98771868501,308756.10289612407,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E27","v":"Distribution Center Demand"},{"$f":"F27","v":0},"TEU",9037314.6194616091,0,0,0,0,0,0,0,0,0,0,198718.75939678599,199481.22799053305,216906.41742028474,217549.65475839374,236679.85114376989,237349.07478118455,258353.34192825656,259049.46902848195,264230.52566770854,269515.22178298992,274905.39170133561,280403.78691326053,286011.63030343782,291731.97908355057,297566.66758060845,303517.83584278979,309588.23536060913,315780.00618224475,322095.59407704289,328537.44481435005,335108.30988468102,341810.32933621388,348646.56038063159,355619.754508449,362732.05176784407,369986.50937049999,377386.49024926801,384934.13445232622,392632.80491252599,400485.55884155037,0,0,0,0,0,0,0]
[null,null,null,null,"Truck Miles Switched from Diesel to Electric",0,"miles",{"$f":"SUM(J71:BC71)","v":6668613.362836495},null,{"$f":" SUM(J69:J70) * $F68 * $F67","v":0},{"$f":" SUM(K69:K70) * $F68 * $F67","v":0},0,0,0,0,0,0,0,146634.10871034212,147196.73250591685,160054.73911232204,160529.38244267058,174645.50970181052,175139.32826175966,190638.32796150635,191151.99852386548,194975.08812434878,198874.65305229803,202852.04685333191,206909.29984587888,211047.31439368473,215268.34640611426,219573.74942878634,223965.10259825643,228444.43623295263,233013.32946943043,237673.58703518164,242427.01365769794,247275.63965540775,252221.04416486638,257265.4830954386,262410.98676555278,267659.13431176415,273012.18164343759,278472.61026087421,284041.99930062948,289722.83026300458,295517.35905736435,0,0,0,0,0,0,0]

{"sheet":"Highway_BCA","index":6,"n_rows":356,"n_cols":55,"rows_kept":356,"cut":false,"hidden":false,"merged":[]}
["Benefit-Cost Analysis - Highway",null,null,null,null,{"$f":"InpC!$F$9","v":"Case 1"}]
[null,null,null,null,"Model Period Ending",{"$f":"Check_Alert!F$2","v":0},{"$f":"Check_Alert!G$2","v":"Error Checks"},null,null,{"$f":"Time!J$2","v":"2015-12-31"},{"$f":"Time!K$2","v":"2016-12-31"},{"$f":"Time!L$2","v":"2017-12-31"},{"$f":"Time!M$2","v":"2018-12-31"},{"$f":"Time!N$2","v":"2019-12-31"},{"$f":"Time!O$2","v":"2020-12-31"},{"$f":"Time!P$2","v":"2021-12-31"},{"$f":"Time!Q$2","v":"2022-12-31"},{"$f":"Time!R$2","v":"2023-12-31"},{"$f":"Time!S$2","v":"2024-12-31"},{"$f":"Time!T$2","v":"2025-12-31"},{"$f":"Time!U$2","v":"2026-12-31"},{"$f":"Time!V$2","v":"2027-12-31"},{"$f":"Time!W$2","v":"2028-12-31"},{"$f":"Time!X$2","v":"2029-12-31"},{"$f":"Time!Y$2","v":"2030-12-31"},{"$f":"Time!Z$2","v":"2031-12-31"},{"$f":"Time!AA$2","v":"2032-12-31"},{"$f":"Time!AB$2","v":"2033-12-31"},{"$f":"Time!AC$2","v":"2034-12-31"},{"$f":"Time!AD$2","v":"2035-12-31"},{"$f":"Time!AE$2","v":"2036-12-31"},{"$f":"Time!AF$2","v":"2037-12-31"},{"$f":"Time!AG$2","v":"2038-12-31"},{"$f":"Time!AH$2","v":"2039-12-31"},{"$f":"Time!AI$2","v":"2040-12-31"},{"$f":"Time!AJ$2","v":"2041-12-31"},{"$f":"Time!AK$2","v":"2042-12-31"},{"$f":"Time!AL$2","v":"2043-12-31"},{"$f":"Time!AM$2","v":"2044-12-31"},{"$f":"Time!AN$2","v":"2045-12-31"},{"$f":"Time!AO$2","v":"2046-12-31"},{"$f":"Time!AP$2","v":"2047-12-31"},{"$f":"Time!AQ$2","v":"2048-12-31"},{"$f":"Time!AR$2","v":"2049-12-31"},{"$f":"Time!AS$2","v":"2050-12-31"},{"$f":"Time!AT$2","v":"2051-12-31"},{"$f":"Time!AU$2","v":"2052-12-31"},{"$f":"Time!AV$2","v":"2053-12-31"},{"$f":"Time!AW$2","v":"2054-12-31"},{"$f":"Time!AX$2","v":"2055-12-31"},{"$f":"Time!AY$2","v":"2056-12-31"},{"$f":"Time!AZ$2","v":"2057-12-31"},{"$f":"Time!BA$2","v":"2058-12-31"},{"$f":"Time!BB$2","v":"2059-12-31"},{"$f":"Time!BC$2","v":"2060-12-31"}]
[null,null,null,null,"Pre-forecast vs Forecast",{"$f":"Check_Alert!F$3","v":0},{"$f":"Check_Alert!G$3","v":"Alerts"},null,null,{"$f":"Time!J$3","v":"Pre-forecast"},{"$f":"Time!K$3","v":"Pre-forecast"},{"$f":"Time!L$3","v":"Pre-forecast"},{"$f":"Time!M$3","v":"Pre-forecast"},{"$f":"Time!N$3","v":"Pre-forecast"},{"$f":"Time!O$3","v":"Pre-forecast"},{"$f":"Time!P$3","v":"Forecast"},{"$f":"Time!Q$3","v":"Forecast"},{"$f":"Time!R$3","v":"Forecast"},{"$f":"Time!S$3","v":"Forecast"},{"$f":"Time!T$3","v":"Forecast"},{"$f":"Time!U$3","v":"Forecast"},{"$f":"Time!V$3","v":"Forecast"},{"$f":"Time!W$3","v":"Forecast"},{"$f":"Time!X$3","v":"Forecast"},{"$f":"Time!Y$3","v":"Forecast"},{"$f":"Time!Z$3","v":"Forecast"},{"$f":"Time!AA$3","v":"Forecast"},{"$f":"Time!AB$3","v":"Forecast"},{"$f":"Time!AC$3","v":"Forecast"},{"$f":"Time!AD$3","v":"Forecast"},{"$f":"Time!AE$3","v":"Forecast"},{"$f":"Time!AF$3","v":"Forecast"},{"$f":"Time!AG$3","v":"Forecast"},{"$f":"Time!AH$3","v":"Forecast"},{"$f":"Time!AI$3","v":"Forecast"},{"$f":"Time!AJ$3","v":"Forecast"},{"$f":"Time!AK$3","v":"Forecast"},{"$f":"Time!AL$3","v":"Forecast"},{"$f":"Time!AM$3","v":"Forecast"},{"$f":"Time!AN$3","v":"Forecast"},{"$f":"Time!AO$3","v":"Forecast"},{"$f":"Time!AP$3","v":"Forecast"},{"$f":"Time!AQ$3","v":"Forecast"},{"$f":"Time!AR$3","v":"Forecast"},{"$f":"Time!AS$3","v":"Forecast"},{"$f":"Time!AT$3","v":"Forecast"},{"$f":"Time!AU$3","v":"Forecast"},{"$f":"Time!AV$3","v":"Forecast"},{"$f":"Time!AW$3","v":"Post-forecast"},{"$f":"Time!AX$3","v":"Post-forecast"},{"$f":"Time!AY$3","v":"Post-forecast"},{"$f":"Time!AZ$3","v":"Post-forecast"},{"$f":"Time!BA$3","v":"Post-forecast"},{"$f":"Time!BB$3","v":"Post-forecast"},{"$f":"Time!BC$3","v":"Post-forecast"}]
[null,null,null,null,"Financial Year Ending",null,null,null,null,{"$f":"Time!J$4","v":2015},{"$f":"Time!K$4","v":2016},{"$f":"Time!L$4","v":2017},{"$f":"Time!M$4","v":2018},{"$f":"Time!N$4","v":2019},{"$f":"Time!O$4","v":2020},{"$f":"Time!P$4","v":2021},{"$f":"Time!Q$4","v":2022},{"$f":"Time!R$4","v":2023},{"$f":"Time!S$4","v":2024},{"$f":"Time!T$4","v":2025},{"$f":"Time!U$4","v":2026},{"$f":"Time!V$4","v":2027},{"$f":"Time!W$4","v":2028},{"$f":"Time!X$4","v":2029},{"$f":"Time!Y$4","v":2030},{"$f":"Time!Z$4","v":2031},{"$f":"Time!AA$4","v":2032},{"$f":"Time!AB$4","v":2033},{"$f":"Time!AC$4","v":2034},{"$f":"Time!AD$4","v":2035},{"$f":"Time!AE$4","v":2036},{"$f":"Time!AF$4","v":2037},{"$f":"Time!AG$4","v":2038},{"$f":"Time!AH$4","v":2039},{"$f":"Time!AI$4","v":2040},{"$f":"Time!AJ$4","v":2041},{"$f":"Time!AK$4","v":2042},{"$f":"Time!AL$4","v":2043},{"$f":"Time!AM$4","v":2044},{"$f":"Time!AN$4","v":2045},{"$f":"Time!AO$4","v":2046},{"$f":"Time!AP$4","v":2047},{"$f":"Time!AQ$4","v":2048},{"$f":"Time!AR$4","v":2049},{"$f":"Time!AS$4","v":2050},{"$f":"Time!AT$4","v":2051},{"$f":"Time!AU$4","v":2052},{"$f":"Time!AV$4","v":2053},{"$f":"Time!AW$4","v":2054},{"$f":"Time!AX$4","v":2055},{"$f":"Time!AY$4","v":2056},{"$f":"Time!AZ$4","v":2057},{"$f":"Time!BA$4","v":2058},{"$f":"Time!BB$4","v":2059},{"$f":"Time!BC$4","v":2060}]
[null,null,null,null,"Model Column counter","Constant","Unit","Total",null,{"$f":"Time!J$5","v":1},{"$f":"Time!K$5","v":2},{"$f":"Time!L$5","v":3},{"$f":"Time!M$5","v":4},{"$f":"Time!N$5","v":5},{"$f":"Time!O$5","v":6},{"$f":"Time!P$5","v":7},{"$f":"Time!Q$5","v":8},{"$f":"Time!R$5","v":9},{"$f":"Time!S$5","v":10},{"$f":"Time!T$5","v":11},{"$f":"Time!U$5","v":12},{"$f":"Time!V$5","v":13},{"$f":"Time!W$5","v":14},{"$f":"Time!X$5","v":15},{"$f":"Time!Y$5","v":16},{"$f":"Time!Z$5","v":17},{"$f":"Time!AA$5","v":18},{"$f":"Time!AB$5","v":19},{"$f":"Time!AC$5","v":20},{"$f":"Time!AD$5","v":21},{"$f":"Time!AE$5","v":22},{"$f":"Time!AF$5","v":23},{"$f":"Time!AG$5","v":24},{"$f":"Time!AH$5","v":25},{"$f":"Time!AI$5","v":26},{"$f":"Time!AJ$5","v":27},{"$f":"Time!AK$5","v":28},{"$f":"Time!AL$5","v":29},{"$f":"Time!AM$5","v":30},{"$f":"Time!AN$5","v":31},{"$f":"Time!AO$5","v":32},{"$f":"Time!AP$5","v":33},{"$f":"Time!AQ$5","v":34},{"$f":"Time!AR$5","v":35},{"$f":"Time!AS$5","v":36},{"$f":"Time!AT$5","v":37},{"$f":"Time!AU$5","v":38},{"$f":"Time!AV$5","v":39},{"$f":"Time!AW$5","v":40},{"$f":"Time!AX$5","v":41},{"$f":"Time!AY$5","v":42},{"$f":"Time!AZ$5","v":43},{"$f":"Time!BA$5","v":44},{"$f":"Time!BB$5","v":45},{"$f":"Time!BC$5","v":46}]
[]
["MOBILITY BENEFITS - TRUCK MILE REDUCTIONS"]
[]
[null,"Highway Congestion"]
[null,null,null,null,{"$f":" InpC!E$60","v":"Congestion cost"},{"$f":" InpC!F$60","v":5.0811432797971259},{"$f":" InpC!G$60","v":"cent / mile"}]
[null,null,null,null,{"$f":" Volume!E$57","v":"Reduction in truck miles - Build"},{"$f":" Volume!F$57","v":0},{"$f":" Volume!G$57","v":"miles"},{"$f":" Volume!H$57","v":64137371.841755629},{"$f":" Volume!I$57","v":0},{"$f":" Volume!J$57","v":0},{"$f":" Volume!K$57","v":0},{"$f":" Volume!L$57","v":0},{"$f":" Volume!M$57","v":0},{"$f":" Volume!N$57","v":0},{"$f":" Volume!O$57","v":0},{"$f":" Volume!P$57","v":0},{"$f":" Volume!Q$57","v":0},{"$f":" Volume!R$57","v":0},{"$f":" Volume!S$57","v":1410297.1402497578},{"$f":" Volume!T$57","v":1415708.3418925004},{"$f":" Volume!U$57","v":1539374.0435891396},{"$f":" Volume!V$57","v":1543939.0669477331},{"$f":" Volume!W$57","v":1679705.1181077154},{"$f":" Volume!X$57","v":1684454.5649384942},{"$f":" Volume!Y$57","v":1833520.8029749852},{"$f":" Volume!Z$57","v":1838461.1823416764},{"$f":" Volume!AA$57","v":1875230.8833198487},{"$f":" Volume!AB$57","v":1912736.1084988604},{"$f":" Volume!AC$57","v":1950989.8760061581},{"$f":" Volume!AD$57","v":1990011.7130329146},{"$f":" Volume!AE$57","v":2029810.2983307634},{"$f":" Volume!AF$57","v":2070407.3287787833},{"$f":" Volume!AG$57","v":2111815.822504424},{"$f":" Volume!AH$57","v":2154050.9673230425},{"$f":" Volume!AI$57","v":2197132.29042581},{"$f":" Volume!AJ$57","v":2241074.9796280856},{"$f":" Volume!AK$57","v":2285896.3924331302},{"$f":" Volume!AL$57","v":2331613.8863442112},{"$f":" Volume!AM$57","v":2378246.9885525},{"$f":" Volume!AN$57","v":2425810.8868733547},{"$f":" Volume!AO$57","v":2474327.2781858551},{"$f":" Volume!AP$57","v":2523815.6896811728},{"$f":" Volume!AQ$57","v":2574291.3091746652},{"$f":" Volume!AR$57","v":2625775.8335454133},{"$f":" Volume!AS$57","v":2678293.1293604067},{"$f":" Volume!AT$57","v":2731858.3844349999},{"$f":" Volume!AU$57","v":2786495.4653361836},{"$f":" Volume!AV$57","v":2842226.0689430386},{"$f":" Volume!AW$57","v":0},{"$f":" Volume!AX$57","v":0},{"$f":" Volume!AY$57","v":0},{"$f":" Volume!AZ$57","v":0},{"$f":" Volume!BA$57","v":0},{"$f":" Volume!BB$57","v":0},{"$f":" Volume!BC$57","v":0}]
[null,null,null,null,{"$f":" Time!E$46","v":"Forecast period flag"},{"$f":" Time!F$46","v":0},{"$f":" Time!G$46","v":"flag"},{"$f":" Time!H$46","v":33},{"$f":" Time!I$46","v":0},{"$f":" Time!J$46","v":0},{"$f":" Time!K$46","v":0},{"$f":" Time!L$46","v":0},{"$f":" Time!M$46","v":0},{"$f":" Time!N$46","v":0},{"$f":" Time!O$46","v":0},{"$f":" Time!P$46","v":1},{"$f":" Time!Q$46","v":1},{"$f":" Time!R$46","v":1},{"$f":" Time!S$46","v":1},{"$f":" Time!T$46","v":1},{"$f":" Time!U$46","v":1},{"$f":" Time!V$46","v":1},{"$f":" Time!W$46","v":1},{"$f":" Time!X$46","v":1},{"$f":" Time!Y$46","v":1},{"$f":" Time!Z$46","v":1},{"$f":" Time!AA$46","v":1},{"$f":" Time!AB$46","v":1},{"$f":" Time!AC$46","v":1},{"$f":" Time!AD$46","v":1},{"$f":" Time!AE$46","v":1},{"$f":" Time!AF$46","v":1},{"$f":" Time!AG$46","v":1},{"$f":" Time!AH$46","v":1},{"$f":" Time!AI$46","v":1},{"$f":" Time!AJ$46","v":1},{"$f":" Time!AK$46","v":1},{"$f":" Time!AL$46","v":1},{"$f":" Time!AM$46","v":1},{"$f":" Time!AN$46","v":1},{"$f":" Time!AO$46","v":1},{"$f":" Time!AP$46","v":1},{"$f":" Time!AQ$46","v":1},{"$f":" Time!AR$46","v":1},{"$f":" Time!AS$46","v":1},{"$f":" Time!AT$46","v":1},{"$f":" Time!AU$46","v":1},{"$f":" Time!AV$46","v":1},{"$f":" Time!AW$46","v":0},{"$f":" Time!AX$46","v":0},{"$f":" Time!AY$46","v":0},{"$f":" Time!AZ$46","v":0},{"$f":" Time!BA$46","v":0},{"$f":" Time!BB$46","v":0},{"$f":" Time!BC$46","v":0}]
[null,null,null,null,"Reduction in highway congestion - Build",null,"US$",{"$f":"SUM(J13:BC13)","v":3258911.7591758608},null,{"$f":"$F10 / 100 * J11 * J12","v":0},0,0,0,0,0,0,0,0,71659.218366971618,71934.169275598106,78217.800766770844,78449.756144377185,85348.223729138568,85589.549927608226,93163.819064045761,93414.84681823288,95283.168008486784,97188.862237242909,99132.59097420919,101115.34642394762,103137.56956626358,105200.36285067034,107304.38774687595,109450.41596953977,111639.43972322372,113872.23072258729,116149.67092724094,118472.64229679549,120842.13703581289,123258.92685895253,125724.11421572772,{"$f":"$F10 / 100 * AP11 * AP12","v":128238.69131070041},130803.42985852997,133419.43230872974,136087.91135576446,138809.63871429334,141585.82707878115,144417.57889874125,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":" E13","v":"Reduction in highway congestion - Build"},0,"US$",3258911.7591758608,0,0,0,0,0,0,0,0,0,0,71659.218366971618,71934.169275598106,78217.800766770844,78449.756144377185,85348.223729138568,85589.549927608226,93163.819064045761,93414.84681823288,95283.168008486784,97188.862237242909,99132.59097420919,101115.34642394762,103137.56956626358,105200.36285067034,107304.38774687595,109450.41596953977,111639.43972322372,113872.23072258729,{"$f":" AK13","v":116149.67092724094},118472.64229679549,120842.13703581289,123258.92685895253,125724.11421572772,128238.69131070041,130803.42985852997,133419.43230872974,136087.91135576446,138809.63871429334,141585.82707878115,144417.57889874125,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" Time!E$73","v":"Discount rate multiplier (excluding CO2 emissions)"},{"$f":" Time!F$73","v":0},{"$f":" Time!G$73","v":"factor"},{"$f":" Time!H$73","v":0},{"$f":" Time!I$73","v":0},{"$f":" Time!J$73","v":0.7628952120475252},{"$f":" Time!K$73","v":0.81629787689085187},{"$f":" Time!L$73","v":0.87343872827321156},{"$f":" Time!M$73","v":0.93457943925233644},{"$f":" Time!N$73","v":1},{"$f":" Time!O$73","v":1.07},{"$f":" Time!P$73","v":1.1449},{"$f":" Time!Q$73","v":1.2250430000000001},{"$f":" Time!R$73","v":1.31079601},{"$f":" Time!S$73","v":1.4025517307000002},{"$f":" Time!T$73","v":1.5007303518490001},{"$f":" Time!U$73","v":1.6057814764784302},{"$f":" Time!V$73","v":1.7181861798319202},{"$f":" Time!W$73","v":1.8384592124201549},{"$f":" Time!X$73","v":1.9671513572895656},{"$f":" Time!Y$73","v":2.1048519522998355},{"$f":" Time!Z$73","v":2.2521915889608235},{"$f":" Time!AA$73","v":2.4098450001880813},{"$f":" Time!AB$73","v":2.5785341502012469},{"$f":" Time!AC$73","v":2.7590315407153345},{"$f":" Time!AD$73","v":2.9521637485654075},{"$f":" Time!AE$73","v":3.1588152109649861},{"$f":" Time!AF$73","v":3.3799322757325352},{"$f":" Time!AG$73","v":3.6165275350338129},{"$f":" Time!AH$73","v":3.8696844624861795},{"$f":" Time!AI$73","v":4.1405623748602123},{"$f":" Time!AJ$73","v":4.4304017411004271},{"$f":" Time!AK$73","v":4.740529862977457},{"$f":" Time!AL$73","v":5.0723669533858793},{"$f":" Time!AM$73","v":5.4274326401228912},{"$f":" Time!AN$73","v":5.807352924931493},{"$f":" Time!AO$73","v":6.2138676296766988},{"$f":" Time!AP$73","v":6.6488383637540664},{"$f":" Time!AQ$73","v":7.1142570492168513},{"$f":" Time!AR$73","v":7.6122550426620306},{"$f":" Time!AS$73","v":8.1451128956483743},{"$f":" Time!AT$73","v":8.7152707983437594},{"$f":" Time!AU$73","v":9.3253397542278229},{"$f":" Time!AV$73","v":9.9781135370237699},{"$f":" Time!AW$73","v":10.676581484615435},{"$f":" Time!AX$73","v":11.423942188538515},{"$f":" Time!AY$73","v":12.223618141736212},{"$f":" Time!AZ$73","v":13.079271411657746},{"$f":" Time!BA$73","v":13.994820410473789},{"$f":" Time!BB$73","v":14.974457839206954},{"$f":" Time!BC$73","v":16.022669887951441}]
[null,null,null,null,{"$f":"E15 & \" - PV\"","v":"Reduction in highway congestion - Build - PV"},null,"US$",{"$f":"SUM(J17:BC17)","v":919944.89663691935},null,{"$f":"IF(J15 > 0, J15 / J16, 0)","v":0},0,0,0,0,0,0,0,0,51092.032328253008,47932.774323495491,48710.115238286919,45658.472326934585,46423.778755899533,43509.387119828731,44261.459321284659,41477.309157936746,39539.127205712488,37691.516410460419,35930.213015436231,34251.266201979553,32650.713219389654,31124.991351452503,29670.55738063742,28284.067352411595,26962.38568969577,25702.46162243147,24501.411083673469,23356.480985216036,22265.064358878291,21224.631678538215,20232.827879255776,{"$f":"IF(AP15 > 0, AP15 / AP16, 0)","v":19287.382892294328},18386.098359059015,17526.926194799766,16707.922050837515,15927.174487873925,15182.913524902991,14473.435120063539,0,0,0,0,0,0,0]
[]
[null,"Highway Travel Time"]
[null,null,null,null,{"$f":" InpC!E$48","v":"Truck average speed"},{"$f":" InpC!F$48","v":55},{"$f":" InpC!G$48","v":"miles / hour"}]
[null,null,null,null,{"$f":" Volume!E$57","v":"Reduction in truck miles - Build"},{"$f":" Volume!F$57","v":0},{"$f":" Volume!G$57","v":"miles"},{"$f":" Volume!H$57","v":64137371.841755629},{"$f":" Volume!I$57","v":0},{"$f":" Volume!J$57","v":0},{"$f":" Volume!K$57","v":0},{"$f":" Volume!L$57","v":0},{"$f":" Volume!M$57","v":0},{"$f":" Volume!N$57","v":0},{"$f":" Volume!O$57","v":0},{"$f":" Volume!P$57","v":0},{"$f":" Volume!Q$57","v":0},{"$f":" Volume!R$57","v":0},{"$f":" Volume!S$57","v":1410297.1402497578},{"$f":" Volume!T$57","v":1415708.3418925004},{"$f":" Volume!U$57","v":1539374.0435891396},{"$f":" Volume!V$57","v":1543939.0669477331},{"$f":" Volume!W$57","v":1679705.1181077154},{"$f":" Volume!X$57","v":1684454.5649384942},{"$f":" Volume!Y$57","v":1833520.8029749852},{"$f":" Volume!Z$57","v":1838461.1823416764},{"$f":" Volume!AA$57","v":1875230.8833198487},{"$f":" Volume!AB$57","v":1912736.1084988604},{"$f":" Volume!AC$57","v":1950989.8760061581},{"$f":" Volume!AD$57","v":1990011.7130329146},{"$f":" Volume!AE$57","v":2029810.2983307634},{"$f":" Volume!AF$57","v":2070407.3287787833},{"$f":" Volume!AG$57","v":2111815.822504424},{"$f":" Volume!AH$57","v":2154050.9673230425},{"$f":" Volume!AI$57","v":2197132.29042581},{"$f":" Volume!AJ$57","v":2241074.9796280856},{"$f":" Volume!AK$57","v":2285896.3924331302},{"$f":" Volume!AL$57","v":2331613.8863442112},{"$f":" Volume!AM$57","v":2378246.9885525},{"$f":" Volume!AN$57","v":2425810.8868733547},{"$f":" Volume!AO$57","v":2474327.2781858551},{"$f":" Volume!AP$57","v":2523815.6896811728},{"$f":" Volume!AQ$57","v":2574291.3091746652},{"$f":" Volume!AR$57","v":2625775.8335454133},{"$f":" Volume!AS$57","v":2678293.1293604067},{"$f":" Volume!AT$57","v":2731858.3844349999},{"$f":" Volume!AU$57","v":2786495.4653361836},{"$f":" Volume!AV$57","v":2842226.0689430386},{"$f":" Volume!AW$57","v":0},{"$f":" Volume!AX$57","v":0},{"$f":" Volume!AY$57","v":0},{"$f":" Volume!AZ$57","v":0},{"$f":" Volume!BA$57","v":0},{"$f":" Volume!BB$57","v":0},{"$f":" Volume!BC$57","v":0}]
[null,null,null,null,{"$f":" Time!E$46","v":"Forecast period flag"},{"$f":" Time!F$46","v":0},{"$f":" Time!G$46","v":"flag"},{"$f":" Time!H$46","v":33},{"$f":" Time!I$46","v":0},{"$f":" Time!J$46","v":0},{"$f":" Time!K$46","v":0},{"$f":" Time!L$46","v":0},{"$f":" Time!M$46","v":0},{"$f":" Time!N$46","v":0},{"$f":" Time!O$46","v":0},{"$f":" Time!P$46","v":1},{"$f":" Time!Q$46","v":1},{"$f":" Time!R$46","v":1},{"$f":" Time!S$46","v":1},{"$f":" Time!T$46","v":1},{"$f":" Time!U$46","v":1},{"$f":" Time!V$46","v":1},{"$f":" Time!W$46","v":1},{"$f":" Time!X$46","v":1},{"$f":" Time!Y$46","v":1},{"$f":" Time!Z$46","v":1},{"$f":" Time!AA$46","v":1},{"$f":" Time!AB$46","v":1},{"$f":" Time!AC$46","v":1},{"$f":" Time!AD$46","v":1},{"$f":" Time!AE$46","v":1},{"$f":" Time!AF$46","v":1},{"$f":" Time!AG$46","v":1},{"$f":" Time!AH$46","v":1},{"$f":" Time!AI$46","v":1},{"$f":" Time!AJ$46","v":1},{"$f":" Time!AK$46","v":1},{"$f":" Time!AL$46","v":1},{"$f":" Time!AM$46","v":1},{"$f":" Time!AN$46","v":1},{"$f":" Time!AO$46","v":1},{"$f":" Time!AP$46","v":1},{"$f":" Time!AQ$46","v":1},{"$f":" Time!AR$46","v":1},{"$f":" Time!AS$46","v":1},{"$f":" Time!AT$46","v":1},{"$f":" Time!AU$46","v":1},{"$f":" Time!AV$46","v":1},{"$f":" Time!AW$46","v":0},{"$f":" Time!AX$46","v":0},{"$f":" Time!AY$46","v":0},{"$f":" Time!AZ$46","v":0},{"$f":" Time!BA$46","v":0},{"$f":" Time!BB$46","v":0},{"$f":" Time!BC$46","v":0}]
[null,null,null,null,"Reduction in highway truck travel time - Build",null,"hours",{"$f":"SUM(J23:BC23)","v":1166134.0334864657},null,{"$f":" J21 / $F20 * J22","v":0},0,0,0,0,0,0,0,0,25641.766186359233,25740.151670772735,27988.618974347992,28071.61939904969,30540.093056503916,30626.446635245349,33336.741872272461,33426.566951666842,34095.106969451794,34777.020154524733,35472.543200111963,36182.031146052992,36905.641787832064,37643.769614159697,38396.651318262258,39164.563042237132,39947.859825923821,40746.817811419736,41561.752589693278,42392.979751712934,43240.854337318182,44105.652488606451,44987.768694288272,{"$f":" AP21 / $F20 * AP22","v":45887.55799420314},46805.296530448461,47741.378791734787,48696.238715643754,49670.152444272724,50663.553915203338,51676.837617146157,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":" InpC!E$53","v":"Average vehicle occupancy (AVO) - Truck"},{"$f":" InpC!F$53","v":1},{"$f":" InpC!G$53","v":"persons"}]
[null,null,null,null,{"$f":" InpC!E$54","v":"Vehicle travel time savings - Truck operator - 2019 US$"},{"$f":" InpC!F$54","v":30.8},{"$f":" InpC!G$54","v":"US$ / hr"}]
[null,null,null,null,{"$f":" E23","v":"Reduction in highway truck travel time - Build"},0,"hours",1166134.0334864657,0,0,0,0,0,0,0,0,0,0,25641.766186359233,25740.151670772735,27988.618974347992,28071.61939904969,30540.093056503916,30626.446635245349,33336.741872272461,33426.566951666842,34095.106969451794,34777.020154524733,35472.543200111963,36182.031146052992,36905.641787832064,37643.769614159697,38396.651318262258,39164.563042237132,39947.859825923821,40746.817811419736,{"$f":" AK23","v":41561.752589693278},42392.979751712934,43240.854337318182,44105.652488606451,44987.768694288272,45887.55799420314,46805.296530448461,47741.378791734787,48696.238715643754,49670.152444272724,50663.553915203338,51676.837617146157,0,0,0,0,0,0,0]
[null,null,null,null,"Reduction in highway truck travel time costs - Build",null,"US$",{"$f":"SUM(J28:BC28)","v":35916928.231383145},null,{"$f":"J27 * $F25 * $F26","v":0},0,0,0,0,0,0,0,0,789766.39853986434,792796.67145980021,862049.46440991818,864605.87749073049,940634.86614032066,943294.55636555678,1026771.6496659919,1029538.2621113388,1050129.2946591154,1071132.2207593617,1092554.3305634484,1114406.5592984322,1136693.7670652275,1159428.1041161187,1182616.8606024776,1206268.5417009038,1230394.0826384537,1255001.9885917278,1280101.979762553,1305703.7763527583,1331818.3135894001,1358454.0966490787,1385623.2757840788,{"$f":"AP27 * $F25 * $F26","v":1413336.7862214567},1441603.1331378126,1470434.4667854314,1499844.1524418276,1529840.6952835999,1560437.4605882629,1591646.5986081017,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":" E28","v":"Reduction in highway truck travel time costs - Build"},0,"US$",35916928.231383145,0,0,0,0,0,0,0,0,0,0,789766.39853986434,792796.67145980021,862049.46440991818,864605.87749073049,940634.86614032066,943294.55636555678,1026771.6496659919,1029538.2621113388,1050129.2946591154,1071132.2207593617,1092554.3305634484,1114406.5592984322,1136693.7670652275,1159428.1041161187,1182616.8606024776,1206268.5417009038,1230394.0826384537,1255001.9885917278,{"$f":" AK28","v":1280101.979762553},1305703.7763527583,1331818.3135894001,1358454.0966490787,1385623.2757840788,1413336.7862214567,1441603.1331378126,1470434.4667854314,1499844.1524418276,1529840.6952835999,1560437.4605882629,1591646.5986081017,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" Time!E$73","v":"Discount rate multiplier (excluding CO2 emissions)"},{"$f":" Time!F$73","v":0},{"$f":" Time!G$73","v":"factor"},{"$f":" Time!H$73","v":0},{"$f":" Time!I$73","v":0},{"$f":" Time!J$73","v":0.7628952120475252},{"$f":" Time!K$73","v":0.81629787689085187},{"$f":" Time!L$73","v":0.87343872827321156},{"$f":" Time!M$73","v":0.93457943925233644},{"$f":" Time!N$73","v":1},{"$f":" Time!O$73","v":1.07},{"$f":" Time!P$73","v":1.1449},{"$f":" Time!Q$73","v":1.2250430000000001},{"$f":" Time!R$73","v":1.31079601},{"$f":" Time!S$73","v":1.4025517307000002},{"$f":" Time!T$73","v":1.5007303518490001},{"$f":" Time!U$73","v":1.6057814764784302},{"$f":" Time!V$73","v":1.7181861798319202},{"$f":" Time!W$73","v":1.8384592124201549},{"$f":" Time!X$73","v":1.9671513572895656},{"$f":" Time!Y$73","v":2.1048519522998355},{"$f":" Time!Z$73","v":2.2521915889608235},{"$f":" Time!AA$73","v":2.4098450001880813},{"$f":" Time!AB$73","v":2.5785341502012469},{"$f":" Time!AC$73","v":2.7590315407153345},{"$f":" Time!AD$73","v":2.9521637485654075},{"$f":" Time!AE$73","v":3.1588152109649861},{"$f":" Time!AF$73","v":3.3799322757325352},{"$f":" Time!AG$73","v":3.6165275350338129},{"$f":" Time!AH$73","v":3.8696844624861795},{"$f":" Time!AI$73","v":4.1405623748602123},{"$f":" Time!AJ$73","v":4.4304017411004271},{"$f":" Time!AK$73","v":4.740529862977457},{"$f":" Time!AL$73","v":5.0723669533858793},{"$f":" Time!AM$73","v":5.4274326401228912},{"$f":" Time!AN$73","v":5.807352924931493},{"$f":" Time!AO$73","v":6.2138676296766988},{"$f":" Time!AP$73","v":6.6488383637540664},{"$f":" Time!AQ$73","v":7.1142570492168513},{"$f":" Time!AR$73","v":7.6122550426620306},{"$f":" Time!AS$73","v":8.1451128956483743},{"$f":" Time!AT$73","v":8.7152707983437594},{"$f":" Time!AU$73","v":9.3253397542278229},{"$f":" Time!AV$73","v":9.9781135370237699},{"$f":" Time!AW$73","v":10.676581484615435},{"$f":" Time!AX$73","v":11.423942188538515},{"$f":" Time!AY$73","v":12.223618141736212},{"$f":" Time!AZ$73","v":13.079271411657746},{"$f":" Time!BA$73","v":13.994820410473789},{"$f":" Time!BB$73","v":14.974457839206954},{"$f":" Time!BC$73","v":16.022669887951441}]
[null,null,null,null,{"$f":"E30 & \" - PV\"","v":"Reduction in highway truck travel time costs - Build - PV"},null,"US$",{"$f":"SUM(J32:BC32)","v":10138843.046701968},null,{"$f":"IF(J30 > 0, J30 / J31, 0)","v":0},{"$f":"IF(K30 > 0, K30 / K31, 0)","v":0},{"$f":"IF(L30 > 0, L30 / L31, 0)","v":0},{"$f":"IF(M30 > 0, M30 / M31, 0)","v":0},{"$f":"IF(N30 > 0, N30 / N31, 0)","v":0},{"$f":"IF(O30 > 0, O30 / O31, 0)","v":0},{"$f":"IF(P30 > 0, P30 / P31, 0)","v":0},{"$f":"IF(Q30 > 0, Q30 / Q31, 0)","v":0},{"$f":"IF(R30 > 0, R30 / R31, 0)","v":0},{"$f":"IF(S30 > 0, S30 / S31, 0)","v":563092.52717951406},{"$f":"IF(T30 > 0, T30 / T31, 0)","v":528273.89709485241},{"$f":"IF(U30 > 0, U30 / U31, 0)","v":536841.08145302651},{"$f":"IF(V30 > 0, V30 / V31, 0)","v":503208.4925600494},{"$f":"IF(W30 > 0, W30 / W31, 0)","v":511643.04314484372},{"$f":"IF(X30 > 0, X30 / X31, 0)","v":479523.12000296346},{"$f":"IF(Y30 > 0, Y30 / Y31, 0)","v":487811.81429131154},{"$f":"IF(Z30 > 0, Z30 / Z31, 0)","v":457127.30087335722},{"$f":"IF(AA30 > 0, AA30 / AA31, 0)","v":435766.32296979922},{"$f":"IF(AB30 > 0, AB30 / AB31, 0)","v":415403.54261965584},{"$f":"IF(AC30 > 0, AC30 / AC31, 0)","v":395991.96835574473},{"$f":"IF(AD30 > 0, AD30 / AD31, 0)","v":377488.05764584494},{"$f":"IF(AE30 > 0, AE30 / AE31, 0)","v":359848.1364530276},{"$f":"IF(AF30 > 0, AF30 / AF31, 0)","v":343032.93957712071},{"$f":"IF(AG30 > 0, AG30 / AG31, 0)","v":327003.41671570338},{"$f":"IF(AH30 > 0, AH30 / AH31, 0)","v":311722.71367208718},{"$f":"IF(AI30 > 0, AI30 / AI31, 0)","v":297156.27280702238},{"$f":"IF(AJ30 > 0, AJ30 / AJ31, 0)","v":283270.47115145123},{"$f":"IF(AK30 > 0, AK30 / AK31, 0)","v":270033.52299494634},{"$f":"IF(AL30 > 0, AL30 / AL31, 0)","v":257415.08616232543},{"$f":"IF(AM30 > 0, AM30 / AM31, 0)","v":245386.42888790314},{"$f":"IF(AN30 > 0, AN30 / AN31, 0)","v":233919.67290589694},{"$f":"IF(AO30 > 0, AO30 / AO31, 0)","v":222988.86271192928},{"$f":"IF(AP30 > 0, AP30 / AP31, 0)","v":212568.97955682271},{"$f":"IF(AQ30 > 0, AQ30 / AQ31, 0)","v":202635.79501903246},{"$f":"IF(AR30 > 0, AR30 / AR31, 0)","v":193166.73686634857},{"$f":"IF(AS30 > 0, AS30 / AS31, 0)","v":184140.37615649716},{"$f":"IF(AT30 > 0, AT30 / AT31, 0)","v":175535.64664615231},{"$f":"IF(AU30 > 0, AU30 / AU31, 0)","v":167333.04112386989},{"$f":"IF(AV30 > 0, AV30 / AV31, 0)","v":159513.77910286351},{"$f":"IF(AW30 > 0, AW30 / AW31, 0)","v":0},{"$f":"IF(AX30 > 0, AX30 / AX31, 0)","v":0},{"$f":"IF(AY30 > 0, AY30 / AY31, 0)","v":0},{"$f":"IF(AZ30 > 0, AZ30 / AZ31, 0)","v":0},{"$f":"IF(BA30 > 0, BA30 / BA31, 0)","v":0},{"$f":"IF(BB30 > 0, BB30 / BB31, 0)","v":0},{"$f":"IF(BC30 > 0, BC30 / BC31, 0)","v":0}]
[]
[]
[null,"Mobility Project Benefits"]
[null,null,null,null,{"$f":" E$17","v":"Reduction in highway congestion - Build - PV"},0,"US$",919944.89663691935,0,0,0,0,0,0,0,0,0,0,51092.032328253008,47932.774323495491,48710.115238286919,45658.472326934585,46423.778755899533,43509.387119828731,44261.459321284659,41477.309157936746,39539.127205712488,37691.516410460419,35930.213015436231,34251.266201979553,32650.713219389654,31124.991351452503,29670.55738063742,28284.067352411595,26962.38568969577,25702.46162243147,{"$f":" AK$17","v":24501.411083673469},23356.480985216036,22265.064358878291,21224.631678538215,20232.827879255776,19287.382892294328,18386.098359059015,17526.926194799766,16707.922050837515,15927.174487873925,15182.913524902991,14473.435120063539,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$32","v":"Reduction in highway truck travel time costs - Build - PV"},0,"US$",10138843.046701968,0,0,0,0,0,0,0,0,0,0,563092.52717951406,528273.89709485241,536841.08145302651,503208.4925600494,511643.04314484372,479523.12000296346,487811.81429131154,457127.30087335722,435766.32296979922,415403.54261965584,395991.96835574473,377488.05764584494,359848.1364530276,343032.93957712071,327003.41671570338,311722.71367208718,297156.27280702238,283270.47115145123,{"$f":" AK$32","v":270033.52299494634},257415.08616232543,245386.42888790314,233919.67290589694,222988.86271192928,212568.97955682271,202635.79501903246,193166.73686634857,184140.37615649716,175535.64664615231,167333.04112386989,159513.77910286351,0,0,0,0,0,0,0]
[null,null,null,null,"Mobility benefits - Truck mile reduction - Build - PV",null,"US$",{"$f":"SUM(J38:BC38)","v":11058787.943338882},null,{"$f":"SUM(J36:J37)","v":0},0,0,0,0,0,0,0,0,614184.55950776709,576206.67141834786,585551.19669131341,548866.96488698397,558066.82190074329,523032.50712279219,532073.27361259621,498604.61003129394,475305.45017551171,453095.05903011624,431922.18137118098,411739.32384782447,392498.84967241727,374157.93092857319,356673.97409634083,340006.78102449875,324118.65849671816,308972.9327738827,294534.93407861982,280771.56714754144,267651.49324678141,255144.30458443516,243221.69059118506,{"$f":"SUM(AP36:AP37)","v":231856.36244911703},221021.89337809148,210693.66306114834,200848.29820733468,191462.82113402622,182515.95464877287,173987.21422292705,0,0,0,0,0,0,0]
[]
[]
["OPERATING BENEFITS - TRUCK MILE REDUCTIONS"]
[]
[null,"Truck Operating Cost"]
[null,null,null,null,{"$f":" InpC!E$47","v":"Vehicle operating cost - Truck - 2019 US$"},{"$f":" InpC!F$47","v":0.93},{"$f":" InpC!G$47","v":"US$ / mile"}]
[null,null,null,null,{"$f":" Volume!E$57","v":"Reduction in truck miles - Build"},{"$f":" Volume!F$57","v":0},{"$f":" Volume!G$57","v":"miles"},{"$f":" Volume!H$57","v":64137371.841755629},{"$f":" Volume!I$57","v":0},{"$f":" Volume!J$57","v":0},{"$f":" Volume!K$57","v":0},{"$f":" Volume!L$57","v":0},{"$f":" Volume!M$57","v":0},{"$f":" Volume!N$57","v":0},{"$f":" Volume!O$57","v":0},{"$f":" Volume!P$57","v":0},{"$f":" Volume!Q$57","v":0},{"$f":" Volume!R$57","v":0},{"$f":" Volume!S$57","v":1410297.1402497578},{"$f":" Volume!T$57","v":1415708.3418925004},{"$f":" Volume!U$57","v":1539374.0435891396},{"$f":" Volume!V$57","v":1543939.0669477331},{"$f":" Volume!W$57","v":1679705.1181077154},{"$f":" Volume!X$57","v":1684454.5649384942},{"$f":" Volume!Y$57","v":1833520.8029749852},{"$f":" Volume!Z$57","v":1838461.1823416764},{"$f":" Volume!AA$57","v":1875230.8833198487},{"$f":" Volume!AB$57","v":1912736.1084988604},{"$f":" Volume!AC$57","v":1950989.8760061581},{"$f":" Volume!AD$57","v":1990011.7130329146},{"$f":" Volume!AE$57","v":2029810.2983307634},{"$f":" Volume!AF$57","v":2070407.3287787833},{"$f":" Volume!AG$57","v":2111815.822504424},{"$f":" Volume!AH$57","v":2154050.9673230425},{"$f":" Volume!AI$57","v":2197132.29042581},{"$f":" Volume!AJ$57","v":2241074.9796280856},{"$f":" Volume!AK$57","v":2285896.3924331302},{"$f":" Volume!AL$57","v":2331613.8863442112},{"$f":" Volume!AM$57","v":2378246.9885525},{"$f":" Volume!AN$57","v":2425810.8868733547},{"$f":" Volume!AO$57","v":2474327.2781858551},{"$f":" Volume!AP$57","v":2523815.6896811728},{"$f":" Volume!AQ$57","v":2574291.3091746652},{"$f":" Volume!AR$57","v":2625775.8335454133},{"$f":" Volume!AS$57","v":2678293.1293604067},{"$f":" Volume!AT$57","v":2731858.3844349999},{"$f":" Volume!AU$57","v":2786495.4653361836},{"$f":" Volume!AV$57","v":2842226.0689430386},{"$f":" Volume!AW$57","v":0},{"$f":" Volume!AX$57","v":0},{"$f":" Volume!AY$57","v":0},{"$f":" Volume!AZ$57","v":0},{"$f":" Volume!BA$57","v":0},{"$f":" Volume!BB$57","v":0},{"$f":" Volume!BC$57","v":0}]
[null,null,null,null,{"$f":" Time!E$46","v":"Forecast period flag"},{"$f":" Time!F$46","v":0},{"$f":" Time!G$46","v":"flag"},{"$f":" Time!H$46","v":33},{"$f":" Time!I$46","v":0},{"$f":" Time!J$46","v":0},{"$f":" Time!K$46","v":0},{"$f":" Time!L$46","v":0},{"$f":" Time!M$46","v":0},{"$f":" Time!N$46","v":0},{"$f":" Time!O$46","v":0},{"$f":" Time!P$46","v":1},{"$f":" Time!Q$46","v":1},{"$f":" Time!R$46","v":1},{"$f":" Time!S$46","v":1},{"$f":" Time!T$46","v":1},{"$f":" Time!U$46","v":1},{"$f":" Time!V$46","v":1},{"$f":" Time!W$46","v":1},{"$f":" Time!X$46","v":1},{"$f":" Time!Y$46","v":1},{"$f":" Time!Z$46","v":1},{"$f":" Time!AA$46","v":1},{"$f":" Time!AB$46","v":1},{"$f":" Time!AC$46","v":1},{"$f":" Time!AD$46","v":1},{"$f":" Time!AE$46","v":1},{"$f":" Time!AF$46","v":1},{"$f":" Time!AG$46","v":1},{"$f":" Time!AH$46","v":1},{"$f":" Time!AI$46","v":1},{"$f":" Time!AJ$46","v":1},{"$f":" Time!AK$46","v":1},{"$f":" Time!AL$46","v":1},{"$f":" Time!AM$46","v":1},{"$f":" Time!AN$46","v":1},{"$f":" Time!AO$46","v":1},{"$f":" Time!AP$46","v":1},{"$f":" Time!AQ$46","v":1},{"$f":" Time!AR$46","v":1},{"$f":" Time!AS$46","v":1},{"$f":" Time!AT$46","v":1},{"$f":" Time!AU$46","v":1},{"$f":" Time!AV$46","v":1},{"$f":" Time!AW$46","v":0},{"$f":" Time!AX$46","v":0},{"$f":" Time!AY$46","v":0},{"$f":" Time!AZ$46","v":0},{"$f":" Time!BA$46","v":0},{"$f":" Time!BB$46","v":0},{"$f":" Time!BC$46","v":0}]
[null,null,null,null,"Reduction in highway truck operating costs - Build",null,"US$",{"$f":"SUM(J47:BC47)","v":59647755.812832721},null,{"$f":"$F44 * J45 * J46","v":0},0,0,0,0,0,0,0,0,1311576.3404322749,1316608.7579600255,1431617.8605378999,1435863.3322613919,1562125.7598401755,1566542.7453927996,1705174.3467667364,1709768.8995777592,1743964.7214874593,1778844.5809039401,1814420.584685727,1850710.8931206106,1887723.57744761,1925478.8157642686,1963988.7149291146,2003267.3996104295,2043333.0300960036,2084199.7310541198,2125883.6449628114,2168400.9143001167,2211769.6993538253,2256004.1247922201,2301124.3687128453,{"$f":"$F44 * AP45 * AP46","v":2347148.5914034909},2394090.9175324389,2441971.5251972345,2490812.6103051784,2540628.29752455,2591440.7827626509,2643270.2441170262,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":" E47","v":"Reduction in highway truck operating costs - Build"},0,"US$",59647755.812832721,0,0,0,0,0,0,0,0,0,0,1311576.3404322749,1316608.7579600255,1431617.8605378999,1435863.3322613919,1562125.7598401755,1566542.7453927996,1705174.3467667364,1709768.8995777592,1743964.7214874593,1778844.5809039401,1814420.584685727,1850710.8931206106,1887723.57744761,1925478.8157642686,1963988.7149291146,2003267.3996104295,2043333.0300960036,2084199.7310541198,2125883.6449628114,2168400.9143001167,2211769.6993538253,2256004.1247922201,2301124.3687128453,2347148.5914034909,2394090.9175324389,2441971.5251972345,2490812.6103051784,2540628.29752455,2591440.7827626509,2643270.2441170262,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" Time!E$73","v":"Discount rate multiplier (excluding CO2 emissions)"},{"$f":" Time!F$73","v":0},{"$f":" Time!G$73","v":"factor"},{"$f":" Time!H$73","v":0},{"$f":" Time!I$73","v":0},{"$f":" Time!J$73","v":0.7628952120475252},{"$f":" Time!K$73","v":0.81629787689085187},{"$f":" Time!L$73","v":0.87343872827321156},{"$f":" Time!M$73","v":0.93457943925233644},{"$f":" Time!N$73","v":1},{"$f":" Time!O$73","v":1.07},{"$f":" Time!P$73","v":1.1449},{"$f":" Time!Q$73","v":1.2250430000000001},{"$f":" Time!R$73","v":1.31079601},{"$f":" Time!S$73","v":1.4025517307000002},{"$f":" Time!T$73","v":1.5007303518490001},{"$f":" Time!U$73","v":1.6057814764784302},{"$f":" Time!V$73","v":1.7181861798319202},{"$f":" Time!W$73","v":1.8384592124201549},{"$f":" Time!X$73","v":1.9671513572895656},{"$f":" Time!Y$73","v":2.1048519522998355},{"$f":" Time!Z$73","v":2.2521915889608235},{"$f":" Time!AA$73","v":2.4098450001880813},{"$f":" Time!AB$73","v":2.5785341502012469},{"$f":" Time!AC$73","v":2.7590315407153345},{"$f":" Time!AD$73","v":2.9521637485654075},{"$f":" Time!AE$73","v":3.1588152109649861},{"$f":" Time!AF$73","v":3.3799322757325352},{"$f":" Time!AG$73","v":3.6165275350338129},{"$f":" Time!AH$73","v":3.8696844624861795},{"$f":" Time!AI$73","v":4.1405623748602123},{"$f":" Time!AJ$73","v":4.4304017411004271},{"$f":" Time!AK$73","v":4.740529862977457},{"$f":" Time!AL$73","v":5.0723669533858793},{"$f":" Time!AM$73","v":5.4274326401228912},{"$f":" Time!AN$73","v":5.807352924931493},{"$f":" Time!AO$73","v":6.2138676296766988},{"$f":" Time!AP$73","v":6.6488383637540664},{"$f":" Time!AQ$73","v":7.1142570492168513},{"$f":" Time!AR$73","v":7.6122550426620306},{"$f":" Time!AS$73","v":8.1451128956483743},{"$f":" Time!AT$73","v":8.7152707983437594},{"$f":" Time!AU$73","v":9.3253397542278229},{"$f":" Time!AV$73","v":9.9781135370237699},{"$f":" Time!AW$73","v":10.676581484615435},{"$f":" Time!AX$73","v":11.423942188538515},{"$f":" Time!AY$73","v":12.223618141736212},{"$f":" Time!AZ$73","v":13.079271411657746},{"$f":" Time!BA$73","v":13.994820410473789},{"$f":" Time!BB$73","v":14.974457839206954},{"$f":" Time!BC$73","v":16.022669887951441}]
[null,null,null,null,{"$f":"E49 & \" - PV\"","v":"Reduction in highway truck operating costs - Build - PV"},null,"US$",{"$f":"SUM(J51:BC51)","v":16837721.488272905},null,{"$f":"IF(J49 > 0, J49 / J50, 0)","v":0},{"$f":"IF(K49 > 0, K49 / K50, 0)","v":0},{"$f":"IF(L49 > 0, L49 / L50, 0)","v":0},{"$f":"IF(M49 > 0, M49 / M50, 0)","v":0},{"$f":"IF(N49 > 0, N49 / N50, 0)","v":0},{"$f":"IF(O49 > 0, O49 / O50, 0)","v":0},{"$f":"IF(P49 > 0, P49 / P50, 0)","v":0},{"$f":"IF(Q49 > 0, Q49 / Q50, 0)","v":0},{"$f":"IF(R49 > 0, R49 / R50, 0)","v":0},{"$f":"IF(S49 > 0, S49 / S50, 0)","v":935135.80406597885},{"$f":"IF(T49 > 0, T49 / T50, 0)","v":877312.00767537986},{"$f":"IF(U49 > 0, U49 / U50, 0)","v":891539.6531273477},{"$f":"IF(V49 > 0, V49 / V50, 0)","v":835685.53228722501},{"$f":"IF(W49 > 0, W49 / W50, 0)","v":849692.91093697259},{"$f":"IF(X49 > 0, X49 / X50, 0)","v":796350.89571920712},{"$f":"IF(Y49 > 0, Y49 / Y50, 0)","v":810116.04873378517},{"$f":"IF(Z49 > 0, Z49 / Z50, 0)","v":759157.83895039686},{"$f":"IF(AA49 > 0, AA49 / AA50, 0)","v":723683.35778913077},{"$f":"IF(AB49 > 0, AB49 / AB50, 0)","v":689866.59756478562},{"$f":"IF(AC49 > 0, AC49 / AC50, 0)","v":657629.51887650474},{"$f":"IF(AD49 > 0, AD49 / AD50, 0)","v":626899.81001899252},{"$f":"IF(AE49 > 0, AE49 / AE50, 0)","v":597604.94089520653},{"$f":"IF(AF49 > 0, AF49 / AF50, 0)","v":569679.70322628971},{"$f":"IF(AG49 > 0, AG49 / AG50, 0)","v":543059.24561715033},{"$f":"IF(AH49 > 0, AH49 / AH50, 0)","v":517682.36377685901},{"$f":"IF(AI49 > 0, AI49 / AI50, 0)","v":493491.66734023363},{"$f":"IF(AJ49 > 0, AJ49 / AJ50, 0)","v":470431.31816223159},{"$f":"IF(AK49 > 0, AK49 / AK50, 0)","v":448448.52925946447},{"$f":"IF(AL49 > 0, AL49 / AL50, 0)","v":427492.91094814765},{"$f":"IF(AM49 > 0, AM49 / AM50, 0)","v":407516.74797455344},{"$f":"IF(AN49 > 0, AN49 / AN50, 0)","v":388473.742504436},{"$f":"IF(AO49 > 0, AO49 / AO50, 0)","v":370320.78986088256},{"$f":"IF(AP49 > 0, AP49 / AP50, 0)","v":353016.34104972344},{"$f":"IF(AQ49 > 0, AQ49 / AQ50, 0)","v":336520.15958517895},{"$f":"IF(AR49 > 0, AR49 / AR50, 0)","v":320794.75943875744},{"$f":"IF(AS49 > 0, AS49 / AS50, 0)","v":305804.55325989716},{"$f":"IF(AT49 > 0, AT49 / AT50, 0)","v":291514.5560373601},{"$f":"IF(AU49 > 0, AU49 / AU50, 0)","v":277892.37186642678},{"$f":"IF(AV49 > 0, AV49 / AV50, 0)","v":264906.81172439834},{"$f":"IF(AW49 > 0, AW49 / AW50, 0)","v":0},{"$f":"IF(AX49 > 0, AX49 / AX50, 0)","v":0},{"$f":"IF(AY49 > 0, AY49 / AY50, 0)","v":0},{"$f":"IF(AZ49 > 0, AZ49 / AZ50, 0)","v":0},{"$f":"IF(BA49 > 0, BA49 / BA50, 0)","v":0},{"$f":"IF(BB49 > 0, BB49 / BB50, 0)","v":0},{"$f":"IF(BC49 > 0, BC49 / BC50, 0)","v":0}]
[]
[null,"Highway Maintenance"]
[null,null,null,null,{"$f":" InpC!E$57","v":"Pavement repair cost"},{"$f":" InpC!F$57","v":5.7848190271267184},{"$f":" InpC!G$57","v":"cent / mile"}]
[null,null,null,null,{"$f":" Volume!E$57","v":"Reduction in truck miles - Build"},{"$f":" Volume!F$57","v":0},{"$f":" Volume!G$57","v":"miles"},{"$f":" Volume!H$57","v":64137371.841755629},{"$f":" Volume!I$57","v":0},{"$f":" Volume!J$57","v":0},{"$f":" Volume!K$57","v":0},{"$f":" Volume!L$57","v":0},{"$f":" Volume!M$57","v":0},{"$f":" Volume!N$57","v":0},{"$f":" Volume!O$57","v":0},{"$f":" Volume!P$57","v":0},{"$f":" Volume!Q$57","v":0},{"$f":" Volume!R$57","v":0},{"$f":" Volume!S$57","v":1410297.1402497578},{"$f":" Volume!T$57","v":1415708.3418925004},{"$f":" Volume!U$57","v":1539374.0435891396},{"$f":" Volume!V$57","v":1543939.0669477331},{"$f":" Volume!W$57","v":1679705.1181077154},{"$f":" Volume!X$57","v":1684454.5649384942},{"$f":" Volume!Y$57","v":1833520.8029749852},{"$f":" Volume!Z$57","v":1838461.1823416764},{"$f":" Volume!AA$57","v":1875230.8833198487},{"$f":" Volume!AB$57","v":1912736.1084988604},{"$f":" Volume!AC$57","v":1950989.8760061581},{"$f":" Volume!AD$57","v":1990011.7130329146},{"$f":" Volume!AE$57","v":2029810.2983307634},{"$f":" Volume!AF$57","v":2070407.3287787833},{"$f":" Volume!AG$57","v":2111815.822504424},{"$f":" Volume!AH$57","v":2154050.9673230425},{"$f":" Volume!AI$57","v":2197132.29042581},{"$f":" Volume!AJ$57","v":2241074.9796280856},{"$f":" Volume!AK$57","v":2285896.3924331302},{"$f":" Volume!AL$57","v":2331613.8863442112},{"$f":" Volume!AM$57","v":2378246.9885525},{"$f":" Volume!AN$57","v":2425810.8868733547},{"$f":" Volume!AO$57","v":2474327.2781858551},{"$f":" Volume!AP$57","v":2523815.6896811728},{"$f":" Volume!AQ$57","v":2574291.3091746652},{"$f":" Volume!AR$57","v":2625775.8335454133},{"$f":" Volume!AS$57","v":2678293.1293604067},{"$f":" Volume!AT$57","v":2731858.3844349999},{"$f":" Volume!AU$57","v":2786495.4653361836},{"$f":" Volume!AV$57","v":2842226.0689430386},{"$f":" Volume!AW$57","v":0},{"$f":" Volume!AX$57","v":0},{"$f":" Volume!AY$57","v":0},{"$f":" Volume!AZ$57","v":0},{"$f":" Volume!BA$57","v":0},{"$f":" Volume!BB$57","v":0},{"$f":" Volume!BC$57","v":0}]
[null,null,null,null,{"$f":" Time!E$46","v":"Forecast period flag"},{"$f":" Time!F$46","v":0},{"$f":" Time!G$46","v":"flag"},{"$f":" Time!H$46","v":33},{"$f":" Time!I$46","v":0},{"$f":" Time!J$46","v":0},{"$f":" Time!K$46","v":0},{"$f":" Time!L$46","v":0},{"$f":" Time!M$46","v":0},{"$f":" Time!N$46","v":0},{"$f":" Time!O$46","v":0},{"$f":" Time!P$46","v":1},{"$f":" Time!Q$46","v":1},{"$f":" Time!R$46","v":1},{"$f":" Time!S$46","v":1},{"$f":" Time!T$46","v":1},{"$f":" Time!U$46","v":1},{"$f":" Time!V$46","v":1},{"$f":" Time!W$46","v":1},{"$f":" Time!X$46","v":1},{"$f":" Time!Y$46","v":1},{"$f":" Time!Z$46","v":1},{"$f":" Time!AA$46","v":1},{"$f":" Time!AB$46","v":1},{"$f":" Time!AC$46","v":1},{"$f":" Time!AD$46","v":1},{"$f":" Time!AE$46","v":1},{"$f":" Time!AF$46","v":1},{"$f":" Time!AG$46","v":1},{"$f":" Time!AH$46","v":1},{"$f":" Time!AI$46","v":1},{"$f":" Time!AJ$46","v":1},{"$f":" Time!AK$46","v":1},{"$f":" Time!AL$46","v":1},{"$f":" Time!AM$46","v":1},{"$f":" Time!AN$46","v":1},{"$f":" Time!AO$46","v":1},{"$f":" Time!AP$46","v":1},{"$f":" Time!AQ$46","v":1},{"$f":" Time!AR$46","v":1},{"$f":" Time!AS$46","v":1},{"$f":" Time!AT$46","v":1},{"$f":" Time!AU$46","v":1},{"$f":" Time!AV$46","v":1},{"$f":" Time!AW$46","v":0},{"$f":" Time!AX$46","v":0},{"$f":" Time!AY$46","v":0},{"$f":" Time!AZ$46","v":0},{"$f":" Time!BA$46","v":0},{"$f":" Time!BB$46","v":0},{"$f":" Time!BC$46","v":0}]
[null,null,null,null,"Reduction in highway maintenance costs - Build",null,"US$",{"$f":"SUM(J57:BC57)","v":3710230.8898008936},null,{"$f":"$F54 / 100 * J55 * J56","v":0},{"$f":"$F54 / 100 * K55 * K56","v":0},{"$f":"$F54 / 100 * L55 * L56","v":0},{"$f":"$F54 / 100 * M55 * M56","v":0},{"$f":"$F54 / 100 * N55 * N56","v":0},{"$f":"$F54 / 100 * O55 * O56","v":0},{"$f":"$F54 / 100 * P55 * P56","v":0},{"$f":"$F54 / 100 * Q55 * Q56","v":0},{"$f":"$F54 / 100 * R55 * R56","v":0},{"$f":"$F54 / 100 * S55 * S56","v":81583.137308191974},{"$f":"$F54 / 100 * T55 * T56","v":81896.165530417537},{"$f":"$F54 / 100 * U55 * U56","v":89050.002572194484},{"$f":"$F54 / 100 * V55 * V56","v":89314.080912035177},{"$f":"$F54 / 100 * W55 * W56","v":97167.901271916431},{"$f":"$F54 / 100 * X55 * X56","v":97442.648175866605},{"$f":"$F54 / 100 * Y55 * Y56","v":106065.86027682353},{"$f":"$F54 / 100 * Z55 * Z56","v":106351.65228244013},{"$f":"$F54 / 100 * AA55 * AA56","v":108478.71294084303},{"$f":"$F54 / 100 * AB55 * AB56","v":110648.32234316523},{"$f":"$F54 / 100 * AC55 * AC56","v":112861.2335645202},{"$f":"$F54 / 100 * AD55 * AD56","v":115118.57621757839},{"$f":"$F54 / 100 * AE55 * AE56","v":117420.8523524156},{"$f":"$F54 / 100 * AF55 * AF56","v":119769.31709422109},{"$f":"$F54 / 100 * AG55 * AG56","v":122164.72351810853},{"$f":"$F54 / 100 * AH55 * AH56","v":124607.95021171049},{"$f":"$F54 / 100 * AI55 * AI56","v":127100.12678769733},{"$f":"$F54 / 100 * AJ55 * AJ56","v":129642.13183370173},{"$f":"$F54 / 100 * AK55 * AK56","v":132234.96944987494},{"$f":"$F54 / 100 * AL55 * AL56","v":134879.64373636866},{"$f":"$F54 / 100 * AM55 * AM56","v":137577.28430585322},{"$f":"$F54 / 100 * AN55 * AN56","v":140328.76974596121},{"$f":"$F54 / 100 * AO55 * AO56","v":143135.35518188198},{"$f":"$F54 / 100 * AP55 * AP56","v":145998.1702262859},{"$f":"$F54 / 100 * AQ55 * AQ56","v":148918.09346680553},{"$f":"$F54 / 100 * AR55 * AR56","v":151896.38002863026},{"$f":"$F54 / 100 * AS55 * AS56","v":154934.41054946842},{"$f":"$F54 / 100 * AT55 * AT56","v":158033.06361695245},{"$f":"$F54 / 100 * AU55 * AU56","v":161193.71986879074},{"$f":"$F54 / 100 * AV55 * AV56","v":164417.63443017265},{"$f":"$F54 / 100 * AW55 * AW56","v":0},{"$f":"$F54 / 100 * AX55 * AX56","v":0},{"$f":"$F54 / 100 * AY55 * AY56","v":0},{"$f":"$F54 / 100 * AZ55 * AZ56","v":0},{"$f":"$F54 / 100 * BA55 * BA56","v":0},{"$f":"$F54 / 100 * BB55 * BB56","v":0},{"$f":"$F54 / 100 * BC55 * BC56","v":0}]
[]
[null,null,null,null,{"$f":" E57","v":"Reduction in highway maintenance costs - Build"},0,"US$",3710230.8898008936,0,0,0,0,0,0,0,0,0,0,81583.137308191974,81896.165530417537,89050.002572194484,89314.080912035177,97167.901271916431,97442.648175866605,106065.86027682353,106351.65228244013,108478.71294084303,110648.32234316523,112861.2335645202,115118.57621757839,117420.8523524156,119769.31709422109,122164.72351810853,124607.95021171049,127100.12678769733,129642.13183370173,132234.96944987494,134879.64373636866,137577.28430585322,140328.76974596121,143135.35518188198,145998.1702262859,148918.09346680553,151896.38002863026,154934.41054946842,158033.06361695245,161193.71986879074,164417.63443017265,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" Time!E$73","v":"Discount rate multiplier (excluding CO2 emissions)"},{"$f":" Time!F$73","v":0},{"$f":" Time!G$73","v":"factor"},{"$f":" Time!H$73","v":0},{"$f":" Time!I$73","v":0},{"$f":" Time!J$73","v":0.7628952120475252},{"$f":" Time!K$73","v":0.81629787689085187},{"$f":" Time!L$73","v":0.87343872827321156},{"$f":" Time!M$73","v":0.93457943925233644},{"$f":" Time!N$73","v":1},{"$f":" Time!O$73","v":1.07},{"$f":" Time!P$73","v":1.1449},{"$f":" Time!Q$73","v":1.2250430000000001},{"$f":" Time!R$73","v":1.31079601},{"$f":" Time!S$73","v":1.4025517307000002},{"$f":" Time!T$73","v":1.5007303518490001},{"$f":" Time!U$73","v":1.6057814764784302},{"$f":" Time!V$73","v":1.7181861798319202},{"$f":" Time!W$73","v":1.8384592124201549},{"$f":" Time!X$73","v":1.9671513572895656},{"$f":" Time!Y$73","v":2.1048519522998355},{"$f":" Time!Z$73","v":2.2521915889608235},{"$f":" Time!AA$73","v":2.4098450001880813},{"$f":" Time!AB$73","v":2.5785341502012469},{"$f":" Time!AC$73","v":2.7590315407153345},{"$f":" Time!AD$73","v":2.9521637485654075},{"$f":" Time!AE$73","v":3.1588152109649861},{"$f":" Time!AF$73","v":3.3799322757325352},{"$f":" Time!AG$73","v":3.6165275350338129},{"$f":" Time!AH$73","v":3.8696844624861795},{"$f":" Time!AI$73","v":4.1405623748602123},{"$f":" Time!AJ$73","v":4.4304017411004271},{"$f":" Time!AK$73","v":4.740529862977457},{"$f":" Time!AL$73","v":5.0723669533858793},{"$f":" Time!AM$73","v":5.4274326401228912},{"$f":" Time!AN$73","v":5.807352924931493},{"$f":" Time!AO$73","v":6.2138676296766988},{"$f":" Time!AP$73","v":6.6488383637540664},{"$f":" Time!AQ$73","v":7.1142570492168513},{"$f":" Time!AR$73","v":7.6122550426620306},{"$f":" Time!AS$73","v":8.1451128956483743},{"$f":" Time!AT$73","v":8.7152707983437594},{"$f":" Time!AU$73","v":9.3253397542278229},{"$f":" Time!AV$73","v":9.9781135370237699},{"$f":" Time!AW$73","v":10.676581484615435},{"$f":" Time!AX$73","v":11.423942188538515},{"$f":" Time!AY$73","v":12.223618141736212},{"$f":" Time!AZ$73","v":13.079271411657746},{"$f":" Time!BA$73","v":13.994820410473789},{"$f":" Time!BB$73","v":14.974457839206954},{"$f":" Time!BC$73","v":16.022669887951441}]
[null,null,null,null,{"$f":"E59 & \" - PV\"","v":"Reduction in highway maintenance costs - Build - PV"},null,"US$",{"$f":"SUM(J61:BC61)","v":1047345.9316002312},null,{"$f":"IF(J59 > 0, J59 / J60, 0)","v":0},{"$f":"IF(K59 > 0, K59 / K60, 0)","v":0},{"$f":"IF(L59 > 0, L59 / L60, 0)","v":0},{"$f":"IF(M59 > 0, M59 / M60, 0)","v":0},{"$f":"IF(N59 > 0, N59 / N60, 0)","v":0},{"$f":"IF(O59 > 0, O59 / O60, 0)","v":0},{"$f":"IF(P59 > 0, P59 / P60, 0)","v":0},{"$f":"IF(Q59 > 0, Q59 / Q60, 0)","v":0},{"$f":"IF(R59 > 0, R59 / R60, 0)","v":0},{"$f":"IF(S59 > 0, S59 / S60, 0)","v":58167.64937965932},{"$f":"IF(T59 > 0, T59 / T60, 0)","v":54570.873061583639},{"$f":"IF(U59 > 0, U59 / U60, 0)","v":55455.866116656289},{"$f":"IF(V59 > 0, V59 / V60, 0)","v":51981.608256662985},{"$f":"IF(W59 > 0, W59 / W60, 0)","v":52852.900197880503},{"$f":"IF(X59 > 0, X59 / X60, 0)","v":49534.901223934139},{"$f":"IF(Y59 > 0, Y59 / Y60, 0)","v":50391.126160171138},{"$f":"IF(Z59 > 0, Z59 / Z60, 0)","v":47221.405498415661},{"$f":"IF(AA59 > 0, AA59 / AA60, 0)","v":45014.809223156088},{"$f":"IF(AB59 > 0, AB59 / AB60, 0)","v":42911.327094321969},{"$f":"IF(AC59 > 0, AC59 / AC60, 0)","v":40906.104877387028},{"$f":"IF(AD59 > 0, AD59 / AD60, 0)","v":38994.644613978409},{"$f":"IF(AE59 > 0, AE59 / AE60, 0)","v":37172.434761242243},{"$f":"IF(AF59 > 0, AF59 / AF60, 0)","v":35435.419210659595},{"$f":"IF(AG59 > 0, AG59 / AG60, 0)","v":33779.564052722286},{"$f":"IF(AH59 > 0, AH59 / AH60, 0)","v":32201.062236390422},{"$f":"IF(AI59 > 0, AI59 / AI60, 0)","v":30696.34394578787},{"$f":"IF(AJ59 > 0, AJ59 / AJ60, 0)","v":29261.935916786882},{"$f":"IF(AK59 > 0, AK59 / AK60, 0)","v":27894.554674700459},{"$f":"IF(AL59 > 0, AL59 / AL60, 0)","v":26591.065862522923},{"$f":"IF(AM59 > 0, AM59 / AM60, 0)","v":25348.501479096773},{"$f":"IF(AN59 > 0, AN59 / AN60, 0)","v":24163.981690094479},{"$f":"IF(AO59 > 0, AO59 / AO60, 0)","v":23034.825283094931},{"$f":"IF(AP59 > 0, AP59 / AP60, 0)","v":21958.447812807473},{"$f":"IF(AQ59 > 0, AQ59 / AQ60, 0)","v":20932.346475054437},{"$f":"IF(AR59 > 0, AR59 / AR60, 0)","v":19954.189550579165},{"$f":"IF(AS59 > 0, AS59 / AS60, 0)","v":19021.76342236386},{"$f":"IF(AT59 > 0, AT59 / AT60, 0)","v":18132.891940315254},{"$f":"IF(AU59 > 0, AU59 / AU60, 0)","v":17285.560002863214},{"$f":"IF(AV59 > 0, AV59 / AV60, 0)","v":16477.827579341661},{"$f":"IF(AW59 > 0, AW59 / AW60, 0)","v":0},{"$f":"IF(AX59 > 0, AX59 / AX60, 0)","v":0},{"$f":"IF(AY59 > 0, AY59 / AY60, 0)","v":0},{"$f":"IF(AZ59 > 0, AZ59 / AZ60, 0)","v":0},{"$f":"IF(BA59 > 0, BA59 / BA60, 0)","v":0},{"$f":"IF(BB59 > 0, BB59 / BB60, 0)","v":0},{"$f":"IF(BC59 > 0, BC59 / BC60, 0)","v":0}]
[]
[null,"Total"]
[null,null,null,null,{"$f":" E$51","v":"Reduction in highway truck operating costs - Build - PV"},0,"US$",16837721.488272905,0,0,0,0,0,0,0,0,0,0,935135.80406597885,877312.00767537986,891539.6531273477,835685.53228722501,849692.91093697259,796350.89571920712,810116.04873378517,759157.83895039686,723683.35778913077,689866.59756478562,657629.51887650474,626899.81001899252,597604.94089520653,569679.70322628971,543059.24561715033,517682.36377685901,493491.66734023363,470431.31816223159,{"$f":" AK$51","v":448448.52925946447},427492.91094814765,407516.74797455344,388473.742504436,370320.78986088256,353016.34104972344,336520.15958517895,320794.75943875744,305804.55325989716,291514.5560373601,277892.37186642678,264906.81172439834,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$61","v":"Reduction in highway maintenance costs - Build - PV"},0,"US$",1047345.9316002312,0,0,0,0,0,0,0,0,0,0,58167.64937965932,54570.873061583639,55455.866116656289,51981.608256662985,52852.900197880503,49534.901223934139,50391.126160171138,47221.405498415661,45014.809223156088,42911.327094321969,40906.104877387028,38994.644613978409,37172.434761242243,35435.419210659595,33779.564052722286,32201.062236390422,30696.34394578787,29261.935916786882,{"$f":" AK$61","v":27894.554674700459},26591.065862522923,25348.501479096773,24163.981690094479,23034.825283094931,21958.447812807473,20932.346475054437,19954.189550579165,19021.76342236386,18132.891940315254,17285.560002863214,16477.827579341661,0,0,0,0,0,0,0]
[null,null,null,null,"Economic vitality benefits - Truck mile reduction - Build - PV",null,"US$",{"$f":" SUM(J66:BC66)","v":17885067.419873141},null,{"$f":"SUM(J64:J65)","v":0},0,0,0,0,0,0,0,0,993303.45344563818,931882.88073696347,946995.51924400404,887667.14054388797,902545.81113485305,845885.79694314126,860507.17489395628,806379.24444881256,768698.16701228684,732777.92465910758,698535.62375389179,665894.45463297097,634777.37565644877,605115.12243694928,576838.80966987263,549883.42601324944,524188.0112860215,499693.25407901849,476343.08393416496,454083.97681067057,432865.24945365021,412637.72419453046,393355.61514397751,{"$f":"SUM(AP64:AP65)","v":374974.7888625309},357452.5060602334,340748.94898933661,324826.31668226101,309647.44797767536,295177.93186929001,281384.63930374,0,0,0,0,0,0,0]
[]
[]
["SAFETY BENEFITS - TRUCK MILE REDUCTIONS"]
[]
[null,"Property Damage Only Accidents"]
[null,null,null,null,{"$f":" InpC!E$72","v":"PDO rate per VMT - Vehicle"},{"$f":" InpC!F$72","v":141},{"$f":" InpC!G$72","v":"incident / 100 million VMT"}]
[null,null,null,null,{"$f":" Volume!E$57","v":"Reduction in truck miles - Build"},{"$f":" Volume!F$57","v":0},{"$f":" Volume!G$57","v":"miles"},{"$f":" Volume!H$57","v":64137371.841755629},{"$f":" Volume!I$57","v":0},{"$f":" Volume!J$57","v":0},{"$f":" Volume!K$57","v":0},{"$f":" Volume!L$57","v":0},{"$f":" Volume!M$57","v":0},{"$f":" Volume!N$57","v":0},{"$f":" Volume!O$57","v":0},{"$f":" Volume!P$57","v":0},{"$f":" Volume!Q$57","v":0},{"$f":" Volume!R$57","v":0},{"$f":" Volume!S$57","v":1410297.1402497578},{"$f":" Volume!T$57","v":1415708.3418925004},{"$f":" Volume!U$57","v":1539374.0435891396},{"$f":" Volume!V$57","v":1543939.0669477331},{"$f":" Volume!W$57","v":1679705.1181077154},{"$f":" Volume!X$57","v":1684454.5649384942},{"$f":" Volume!Y$57","v":1833520.8029749852},{"$f":" Volume!Z$57","v":1838461.1823416764},{"$f":" Volume!AA$57","v":1875230.8833198487},{"$f":" Volume!AB$57","v":1912736.1084988604},{"$f":" Volume!AC$57","v":1950989.8760061581},{"$f":" Volume!AD$57","v":1990011.7130329146},{"$f":" Volume!AE$57","v":2029810.2983307634},{"$f":" Volume!AF$57","v":2070407.3287787833},{"$f":" Volume!AG$57","v":2111815.822504424},{"$f":" Volume!AH$57","v":2154050.9673230425},{"$f":" Volume!AI$57","v":2197132.29042581},{"$f":" Volume!AJ$57","v":2241074.9796280856},{"$f":" Volume!AK$57","v":2285896.3924331302},{"$f":" Volume!AL$57","v":2331613.8863442112},{"$f":" Volume!AM$57","v":2378246.9885525},{"$f":" Volume!AN$57","v":2425810.8868733547},{"$f":" Volume!AO$57","v":2474327.2781858551},{"$f":" Volume!AP$57","v":2523815.6896811728},{"$f":" Volume!AQ$57","v":2574291.3091746652},{"$f":" Volume!AR$57","v":2625775.8335454133},{"$f":" Volume!AS$57","v":2678293.1293604067},{"$f":" Volume!AT$57","v":2731858.3844349999},{"$f":" Volume!AU$57","v":2786495.4653361836},{"$f":" Volume!AV$57","v":2842226.0689430386},{"$f":" Volume!AW$57","v":0},{"$f":" Volume!AX$57","v":0},{"$f":" Volume!AY$57","v":0},{"$f":" Volume!AZ$57","v":0},{"$f":" Volume!BA$57","v":0},{"$f":" Volume!BB$57","v":0},{"$f":" Volume!BC$57","v":0}]
[null,null,null,null,{"$f":" Time!E$46","v":"Forecast period flag"},{"$f":" Time!F$46","v":0},{"$f":" Time!G$46","v":"flag"},{"$f":" Time!H$46","v":33},{"$f":" Time!I$46","v":0},{"$f":" Time!J$46","v":0},{"$f":" Time!K$46","v":0},{"$f":" Time!L$46","v":0},{"$f":" Time!M$46","v":0},{"$f":" Time!N$46","v":0},{"$f":" Time!O$46","v":0},{"$f":" Time!P$46","v":1},{"$f":" Time!Q$46","v":1},{"$f":" Time!R$46","v":1},{"$f":" Time!S$46","v":1},{"$f":" Time!T$46","v":1},{"$f":" Time!U$46","v":1},{"$f":" Time!V$46","v":1},{"$f":" Time!W$46","v":1},{"$f":" Time!X$46","v":1},{"$f":" Time!Y$46","v":1},{"$f":" Time!Z$46","v":1},{"$f":" Time!AA$46","v":1},{"$f":" Time!AB$46","v":1},{"$f":" Time!AC$46","v":1},{"$f":" Time!AD$46","v":1},{"$f":" Time!AE$46","v":1},{"$f":" Time!AF$46","v":1},{"$f":" Time!AG$46","v":1},{"$f":" Time!AH$46","v":1},{"$f":" Time!AI$46","v":1},{"$f":" Time!AJ$46","v":1},{"$f":" Time!AK$46","v":1},{"$f":" Time!AL$46","v":1},{"$f":" Time!AM$46","v":1},{"$f":" Time!AN$46","v":1},{"$f":" Time!AO$46","v":1},{"$f":" Time!AP$46","v":1},{"$f":" Time!AQ$46","v":1},{"$f":" Time!AR$46","v":1},{"$f":" Time!AS$46","v":1},{"$f":" Time!AT$46","v":1},{"$f":" Time!AU$46","v":1},{"$f":" Time!AV$46","v":1},{"$f":" Time!AW$46","v":0},{"$f":" Time!AX$46","v":0},{"$f":" Time!AY$46","v":0},{"$f":" Time!AZ$46","v":0},{"$f":" Time!BA$46","v":0},{"$f":" Time!BB$46","v":0},{"$f":" Time!BC$46","v":0}]
[null,null,null,null,"Reduction in highway PDO accidents - Build",null,"incidents",{"$f":"SUM(J75:BC75)","v":90.43369429687543},null,{"$f":"J73 / 100000000 * $F72 * J74","v":0},0,0,0,0,0,0,0,0,1.9885189677521584,1.9961487620684257,2.1705174014606867,2.1769540843963036,2.3683842165318785,2.3750809365632772,2.5852643321947291,2.5922302671017636,2.644075545480987,2.6969579129833932,2.7508957251686827,2.8059165153764094,2.8620325206463764,2.9192743335780844,2.9776603097312382,3.0372118639254899,3.0979565295003924,3.1599157212756008,3.2231139133307134,3.2875755797453379,3.3533282538590252,3.4203933504914303,3.4888014622420558,{"$f":"AP73 / 100000000 * $F72 * AP74","v":3.5585801224504534},3.6297507459362777,3.7023439252990324,3.7763933123981737,3.85192032205335,3.9289586061240187,4.0075387572096846,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":" InpC!E$73","v":"Property damage only (PDO) crash monetized value - 2019 US$"},{"$f":" InpC!F$73","v":4500},{"$f":" InpC!G$73","v":"US$ / crash"}]
[null,null,null,null,{"$f":" E75","v":"Reduction in highway PDO accidents - Build"},0,"incidents",90.43369429687543,0,0,0,0,0,0,0,0,0,0,1.9885189677521584,1.9961487620684257,2.1705174014606867,2.1769540843963036,2.3683842165318785,2.3750809365632772,2.5852643321947291,2.5922302671017636,2.644075545480987,2.6969579129833932,2.7508957251686827,2.8059165153764094,2.8620325206463764,2.9192743335780844,2.9776603097312382,3.0372118639254899,3.0979565295003924,3.1599157212756008,{"$f":" AK75","v":3.2231139133307134},3.2875755797453379,3.3533282538590252,3.4203933504914303,3.4888014622420558,3.5585801224504534,3.6297507459362777,3.7023439252990324,3.7763933123981737,3.85192032205335,3.9289586061240187,4.0075387572096846,0,0,0,0,0,0,0]
[null,null,null,null,"Reduction in highway PDO accident costs - Build",null,"US$",{"$f":"SUM(J79:BC79)","v":406951.62433593936},null,{"$f":"$F77 * J78","v":0},0,0,0,0,0,0,0,0,8948.3353548847135,8982.6694293079163,9767.3283065730902,9796.2933797833666,10657.728974393453,10687.864214534748,11633.68949487628,11665.036201957937,11898.339954664441,12136.310608425269,12379.030763259072,12626.624319193843,12879.146342908694,13136.73450110138,13399.471393790573,13667.453387664704,13940.804382751765,14219.620745740203,14504.012609988211,14794.090108854021,15089.977142365613,15391.770077211437,15699.60658008925,{"$f":"$F77 * AP78","v":16013.610551027041},16333.878356713249,16660.547663845646,16993.769905791782,17333.641449240076,17680.313727558085,18033.924407443581,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":" E79","v":"Reduction in highway PDO accident costs - Build"},0,"US$",406951.62433593936,0,0,0,0,0,0,0,0,0,0,8948.3353548847135,8982.6694293079163,9767.3283065730902,9796.2933797833666,10657.728974393453,10687.864214534748,11633.68949487628,11665.036201957937,11898.339954664441,12136.310608425269,12379.030763259072,12626.624319193843,12879.146342908694,13136.73450110138,13399.471393790573,13667.453387664704,13940.804382751765,14219.620745740203,14504.012609988211,14794.090108854021,15089.977142365613,15391.770077211437,15699.60658008925,16013.610551027041,16333.878356713249,16660.547663845646,16993.769905791782,17333.641449240076,17680.313727558085,18033.924407443581,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" Time!E$73","v":"Discount rate multiplier (excluding CO2 emissions)"},{"$f":" Time!F$73","v":0},{"$f":" Time!G$73","v":"factor"},{"$f":" Time!H$73","v":0},{"$f":" Time!I$73","v":0},{"$f":" Time!J$73","v":0.7628952120475252},{"$f":" Time!K$73","v":0.81629787689085187},{"$f":" Time!L$73","v":0.87343872827321156},{"$f":" Time!M$73","v":0.93457943925233644},{"$f":" Time!N$73","v":1},{"$f":" Time!O$73","v":1.07},{"$f":" Time!P$73","v":1.1449},{"$f":" Time!Q$73","v":1.2250430000000001},{"$f":" Time!R$73","v":1.31079601},{"$f":" Time!S$73","v":1.4025517307000002},{"$f":" Time!T$73","v":1.5007303518490001},{"$f":" Time!U$73","v":1.6057814764784302},{"$f":" Time!V$73","v":1.7181861798319202},{"$f":" Time!W$73","v":1.8384592124201549},{"$f":" Time!X$73","v":1.9671513572895656},{"$f":" Time!Y$73","v":2.1048519522998355},{"$f":" Time!Z$73","v":2.2521915889608235},{"$f":" Time!AA$73","v":2.4098450001880813},{"$f":" Time!AB$73","v":2.5785341502012469},{"$f":" Time!AC$73","v":2.7590315407153345},{"$f":" Time!AD$73","v":2.9521637485654075},{"$f":" Time!AE$73","v":3.1588152109649861},{"$f":" Time!AF$73","v":3.3799322757325352},{"$f":" Time!AG$73","v":3.6165275350338129},{"$f":" Time!AH$73","v":3.8696844624861795},{"$f":" Time!AI$73","v":4.1405623748602123},{"$f":" Time!AJ$73","v":4.4304017411004271},{"$f":" Time!AK$73","v":4.740529862977457},{"$f":" Time!AL$73","v":5.0723669533858793},{"$f":" Time!AM$73","v":5.4274326401228912},{"$f":" Time!AN$73","v":5.807352924931493},{"$f":" Time!AO$73","v":6.2138676296766988},{"$f":" Time!AP$73","v":6.6488383637540664},{"$f":" Time!AQ$73","v":7.1142570492168513},{"$f":" Time!AR$73","v":7.6122550426620306},{"$f":" Time!AS$73","v":8.1451128956483743},{"$f":" Time!AT$73","v":8.7152707983437594},{"$f":" Time!AU$73","v":9.3253397542278229},{"$f":" Time!AV$73","v":9.9781135370237699},{"$f":" Time!AW$73","v":10.676581484615435},{"$f":" Time!AX$73","v":11.423942188538515},{"$f":" Time!AY$73","v":12.223618141736212},{"$f":" Time!AZ$73","v":13.079271411657746},{"$f":" Time!BA$73","v":13.994820410473789},{"$f":" Time!BB$73","v":14.974457839206954},{"$f":" Time!BC$73","v":16.022669887951441}]
[null,null,null,null,{"$f":"E81 & \" - PV\"","v":"Reduction in highway PDO accident costs - Build - PV"},null,"US$",{"$f":"SUM(J83:BC83)","v":114876.71273450706},null,{"$f":"IF(J81 > 0, J81 / J82, 0)","v":0},{"$f":"IF(K81 > 0, K81 / K82, 0)","v":0},{"$f":"IF(L81 > 0, L81 / L82, 0)","v":0},{"$f":"IF(M81 > 0, M81 / M82, 0)","v":0},{"$f":"IF(N81 > 0, N81 / N82, 0)","v":0},{"$f":"IF(O81 > 0, O81 / O82, 0)","v":0},{"$f":"IF(P81 > 0, P81 / P82, 0)","v":0},{"$f":"IF(Q81 > 0, Q81 / Q82, 0)","v":0},{"$f":"IF(R81 > 0, R81 / R82, 0)","v":0},{"$f":"IF(S81 > 0, S81 / S82, 0)","v":6380.0394374178877},{"$f":"IF(T81 > 0, T81 / T82, 0)","v":5985.5319233336404},{"$f":"IF(U81 > 0, U81 / U82, 0)","v":6082.6011818204524},{"$f":"IF(V81 > 0, V81 / V82, 0)","v":5701.5319380241308},{"$f":"IF(W81 > 0, W81 / W82, 0)","v":5797.0984084893444},{"$f":"IF(X81 > 0, X81 / X82, 0)","v":5433.1682078907206},{"$f":"IF(Y81 > 0, Y81 / Y82, 0)","v":5527.0820744256625},{"$f":"IF(Z81 > 0, Z81 / Z82, 0)","v":5179.4155786454494},{"$f":"IF(AA81 > 0, AA81 / AA82, 0)","v":4937.388070077458},{"$f":"IF(AB81 > 0, AB81 / AB82, 0)","v":4706.6704962887798},{"$f":"IF(AC81 > 0, AC81 / AC82, 0)","v":4486.730427173572},{"$f":"IF(AD81 > 0, AD81 / AD82, 0)","v":4277.0745102908677},{"$f":"IF(AE81 > 0, AE81 / AE82, 0)","v":4077.2079032043935},{"$f":"IF(AF81 > 0, AF81 / AF82, 0)","v":3886.6857171729116},{"$f":"IF(AG81 > 0, AG81 / AG82, 0)","v":3705.0654983234613},{"$f":"IF(AH81 > 0, AH81 / AH82, 0)","v":3531.9296754453444},{"$f":"IF(AI81 > 0, AI81 / AI82, 0)","v":3366.8866981438518},{"$f":"IF(AJ81 > 0, AJ81 / AJ82, 0)","v":3209.5556061713542},{"$f":"IF(AK81 > 0, AK81 / AK82, 0)","v":3059.5762560766684},{"$f":"IF(AL81 > 0, AL81 / AL82, 0)","v":2916.604860178491},{"$f":"IF(AM81 > 0, AM81 / AM82, 0)","v":2780.3158773102591},{"$f":"IF(AN81 > 0, AN81 / AN82, 0)","v":2650.3934367641359},{"$f":"IF(AO81 > 0, AO81 / AO82, 0)","v":2526.5434534056985},{"$f":"IF(AP81 > 0, AP81 / AP82, 0)","v":2408.4824558715004},{"$f":"IF(AQ81 > 0, AQ81 / AQ82, 0)","v":2295.93592749243},{"$f":"IF(AR81 > 0, AR81 / AR82, 0)","v":2188.6481168160385},{"$f":"IF(AS81 > 0, AS81 / AS82, 0)","v":2086.3762262731693},{"$f":"IF(AT81 > 0, AT81 / AT82, 0)","v":1988.8815678032795},{"$f":"IF(AU81 > 0, AU81 / AU82, 0)","v":1895.943117733847},{"$f":"IF(AV81 > 0, AV81 / AV82, 0)","v":1807.3480864422661},{"$f":"IF(AW81 > 0, AW81 / AW82, 0)","v":0},{"$f":"IF(AX81 > 0, AX81 / AX82, 0)","v":0},{"$f":"IF(AY81 > 0, AY81 / AY82, 0)","v":0},{"$f":"IF(AZ81 > 0, AZ81 / AZ82, 0)","v":0},{"$f":"IF(BA81 > 0, BA81 / BA82, 0)","v":0},{"$f":"IF(BB81 > 0, BB81 / BB82, 0)","v":0},{"$f":"IF(BC81 > 0, BC81 / BC82, 0)","v":0}]
[]
[null,"Injury Accidents"]
[null,null,null,null,{"$f":" InpC!E$76","v":"Injury rate per VMT - Vehicle"},{"$f":" InpC!F$76","v":85},{"$f":" InpC!G$76","v":"person / 100 million VMT"}]
[null,null,null,null,{"$f":" Volume!E$57","v":"Reduction in truck miles - Build"},{"$f":" Volume!F$57","v":0},{"$f":" Volume!G$57","v":"miles"},{"$f":" Volume!H$57","v":64137371.841755629},{"$f":" Volume!I$57","v":0},{"$f":" Volume!J$57","v":0},{"$f":" Volume!K$57","v":0},{"$f":" Volume!L$57","v":0},{"$f":" Volume!M$57","v":0},{"$f":" Volume!N$57","v":0},{"$f":" Volume!O$57","v":0},{"$f":" Volume!P$57","v":0},{"$f":" Volume!Q$57","v":0},{"$f":" Volume!R$57","v":0},{"$f":" Volume!S$57","v":1410297.1402497578},{"$f":" Volume!T$57","v":1415708.3418925004},{"$f":" Volume!U$57","v":1539374.0435891396},{"$f":" Volume!V$57","v":1543939.0669477331},{"$f":" Volume!W$57","v":1679705.1181077154},{"$f":" Volume!X$57","v":1684454.5649384942},{"$f":" Volume!Y$57","v":1833520.8029749852},{"$f":" Volume!Z$57","v":1838461.1823416764},{"$f":" Volume!AA$57","v":1875230.8833198487},{"$f":" Volume!AB$57","v":1912736.1084988604},{"$f":" Volume!AC$57","v":1950989.8760061581},{"$f":" Volume!AD$57","v":1990011.7130329146},{"$f":" Volume!AE$57","v":2029810.2983307634},{"$f":" Volume!AF$57","v":2070407.3287787833},{"$f":" Volume!AG$57","v":2111815.822504424},{"$f":" Volume!AH$57","v":2154050.9673230425},{"$f":" Volume!AI$57","v":2197132.29042581},{"$f":" Volume!AJ$57","v":2241074.9796280856},{"$f":" Volume!AK$57","v":2285896.3924331302},{"$f":" Volume!AL$57","v":2331613.8863442112},{"$f":" Volume!AM$57","v":2378246.9885525},{"$f":" Volume!AN$57","v":2425810.8868733547},{"$f":" Volume!AO$57","v":2474327.2781858551},{"$f":" Volume!AP$57","v":2523815.6896811728},{"$f":" Volume!AQ$57","v":2574291.3091746652},{"$f":" Volume!AR$57","v":2625775.8335454133},{"$f":" Volume!AS$57","v":2678293.1293604067},{"$f":" Volume!AT$57","v":2731858.3844349999},{"$f":" Volume!AU$57","v":2786495.4653361836},{"$f":" Volume!AV$57","v":2842226.0689430386},{"$f":" Volume!AW$57","v":0},{"$f":" Volume!AX$57","v":0},{"$f":" Volume!AY$57","v":0},{"$f":" Volume!AZ$57","v":0},{"$f":" Volume!BA$57","v":0},{"$f":" Volume!BB$57","v":0},{"$f":" Volume!BC$57","v":0}]
[null,null,null,null,{"$f":" Time!E$46","v":"Forecast period flag"},{"$f":" Time!F$46","v":0},{"$f":" Time!G$46","v":"flag"},{"$f":" Time!H$46","v":33},{"$f":" Time!I$46","v":0},{"$f":" Time!J$46","v":0},{"$f":" Time!K$46","v":0},{"$f":" Time!L$46","v":0},{"$f":" Time!M$46","v":0},{"$f":" Time!N$46","v":0},{"$f":" Time!O$46","v":0},{"$f":" Time!P$46","v":1},{"$f":" Time!Q$46","v":1},{"$f":" Time!R$46","v":1},{"$f":" Time!S$46","v":1},{"$f":" Time!T$46","v":1},{"$f":" Time!U$46","v":1},{"$f":" Time!V$46","v":1},{"$f":" Time!W$46","v":1},{"$f":" Time!X$46","v":1},{"$f":" Time!Y$46","v":1},{"$f":" Time!Z$46","v":1},{"$f":" Time!AA$46","v":1},{"$f":" Time!AB$46","v":1},{"$f":" Time!AC$46","v":1},{"$f":" Time!AD$46","v":1},{"$f":" Time!AE$46","v":1},{"$f":" Time!AF$46","v":1},{"$f":" Time!AG$46","v":1},{"$f":" Time!AH$46","v":1},{"$f":" Time!AI$46","v":1},{"$f":" Time!AJ$46","v":1},{"$f":" Time!AK$46","v":1},{"$f":" Time!AL$46","v":1},{"$f":" Time!AM$46","v":1},{"$f":" Time!AN$46","v":1},{"$f":" Time!AO$46","v":1},{"$f":" Time!AP$46","v":1},{"$f":" Time!AQ$46","v":1},{"$f":" Time!AR$46","v":1},{"$f":" Time!AS$46","v":1},{"$f":" Time!AT$46","v":1},{"$f":" Time!AU$46","v":1},{"$f":" Time!AV$46","v":1},{"$f":" Time!AW$46","v":0},{"$f":" Time!AX$46","v":0},{"$f":" Time!AY$46","v":0},{"$f":" Time!AZ$46","v":0},{"$f":" Time!BA$46","v":0},{"$f":" Time!BB$46","v":0},{"$f":" Time!BC$46","v":0}]
[null,null,null,null,"Reduction in highway injury accidents - Build",null,"incidents",{"$f":"SUM(J89:BC89)","v":54.516766065492277},null,{"$f":"J87 / 100000000 * $F86 * J88","v":0},{"$f":"K87 / 100000000 * $F86 * K88","v":0},{"$f":"L87 / 100000000 * $F86 * L88","v":0},{"$f":"M87 / 100000000 * $F86 * M88","v":0},{"$f":"N87 / 100000000 * $F86 * N88","v":0},{"$f":"O87 / 100000000 * $F86 * O88","v":0},{"$f":"P87 / 100000000 * $F86 * P88","v":0},{"$f":"Q87 / 100000000 * $F86 * Q88","v":0},{"$f":"R87 / 100000000 * $F86 * R88","v":0},{"$f":"S87 / 100000000 * $F86 * S88","v":1.198752569212294},{"$f":"T87 / 100000000 * $F86 * T88","v":1.2033520906086255},{"$f":"U87 / 100000000 * $F86 * U88","v":1.3084679370507686},{"$f":"V87 / 100000000 * $F86 * V88","v":1.312348206905573},{"$f":"W87 / 100000000 * $F86 * W88","v":1.4277493503915581},{"$f":"X87 / 100000000 * $F86 * X88","v":1.4317863801977202},{"$f":"Y87 / 100000000 * $F86 * Y88","v":1.5584926825287373},{"$f":"Z87 / 100000000 * $F86 * Z88","v":1.5626920049904249},{"$f":"AA87 / 100000000 * $F86 * AA88","v":1.5939462508218716},{"$f":"AB87 / 100000000 * $F86 * AB88","v":1.6258256922240315},{"$f":"AC87 / 100000000 * $F86 * AC88","v":1.6583413946052343},{"$f":"AD87 / 100000000 * $F86 * AD88","v":1.6915099560779774},{"$f":"AE87 / 100000000 * $F86 * AE88","v":1.7253387535811491},{"$f":"AF87 / 100000000 * $F86 * AF88","v":1.7598462294619657},{"$f":"AG87 / 100000000 * $F86 * AG88","v":1.7950434491287606},{"$f":"AH87 / 100000000 * $F86 * AH88","v":1.8309433222245861},{"$f":"AI87 / 100000000 * $F86 * AI88","v":1.8675624468619385},{"$f":"AJ87 / 100000000 * $F86 * AJ88","v":1.904913732683873},{"$f":"AK87 / 100000000 * $F86 * AK88","v":1.9430119335681606},{"$f":"AL87 / 100000000 * $F86 * AL88","v":1.9818718033925795},{"$f":"AM87 / 100000000 * $F86 * AM88","v":2.0215099402696253},{"$f":"AN87 / 100000000 * $F86 * AN88","v":2.0619392538423513},{"$f":"AO87 / 100000000 * $F86 * AO88","v":2.1031781864579768},{"$f":"AP87 / 100000000 * $F86 * AP88","v":2.1452433362289969},{"$f":"AQ87 / 100000000 * $F86 * AQ88","v":2.1881476127984651},{"$f":"AR87 / 100000000 * $F86 * AR88","v":2.2319094585136012},{"$f":"AS87 / 100000000 * $F86 * AS88","v":2.2765491599563457},{"$f":"AT87 / 100000000 * $F86 * AT88","v":2.3220796267697499},{"$f":"AU87 / 100000000 * $F86 * AU88","v":2.3685211455357558},{"$f":"AV87 / 100000000 * $F86 * AV88","v":2.4158921586015829},{"$f":"AW87 / 100000000 * $F86 * AW88","v":0},{"$f":"AX87 / 100000000 * $F86 * AX88","v":0},{"$f":"AY87 / 100000000 * $F86 * AY88","v":0},{"$f":"AZ87 / 100000000 * $F86 * AZ88","v":0},{"$f":"BA87 / 100000000 * $F86 * BA88","v":0},{"$f":"BB87 / 100000000 * $F86 * BB88","v":0},{"$f":"BC87 / 100000000 * $F86 * BC88","v":0}]
[]
[null,null,null,null,{"$f":" InpC!E$77","v":"Unknown severity injury monetized value - 2019 US$"},{"$f":" InpC!F$77","v":197600},{"$f":" InpC!G$77","v":"US$ / injury"}]
[null,null,null,null,{"$f":" E89","v":"Reduction in highway injury accidents - Build"},0,"incidents",54.516766065492277,0,0,0,0,0,0,0,0,0,0,1.198752569212294,1.2033520906086255,1.3084679370507686,1.312348206905573,1.4277493503915581,1.4317863801977202,1.5584926825287373,1.5626920049904249,1.5939462508218716,1.6258256922240315,1.6583413946052343,1.6915099560779774,1.7253387535811491,1.7598462294619657,1.7950434491287606,1.8309433222245861,1.8675624468619385,1.904913732683873,1.9430119335681606,1.9818718033925795,2.0215099402696253,2.0619392538423513,2.1031781864579768,2.1452433362289969,2.1881476127984651,2.2319094585136012,2.2765491599563457,2.3220796267697499,2.3685211455357558,2.4158921586015829,0,0,0,0,0,0,0]
[null,null,null,null,"Reduction in highway injury accident costs - Build",null,"US$",{"$f":"SUM(J93:BC93)","v":10772512.974541275},null,{"$f":"$F91 * J92","v":0},{"$f":"$F91 * K92","v":0},{"$f":"$F91 * L92","v":0},{"$f":"$F91 * M92","v":0},{"$f":"$F91 * N92","v":0},{"$f":"$F91 * O92","v":0},{"$f":"$F91 * P92","v":0},{"$f":"$F91 * Q92","v":0},{"$f":"$F91 * R92","v":0},{"$f":"$F91 * S92","v":236873.50767634928},{"$f":"$F91 * T92","v":237782.37310426441},{"$f":"$F91 * U92","v":258553.26436123188},{"$f":"$F91 * V92","v":259320.00568454122},{"$f":"$F91 * W92","v":282123.27163737192},{"$f":"$F91 * X92","v":282920.98872706952},{"$f":"$F91 * Y92","v":307958.15406767849},{"$f":"$F91 * Z92","v":308787.94018610794},{"$f":"$F91 * AA92","v":314963.7791624018},{"$f":"$F91 * AB92","v":321263.15678346861},{"$f":"$F91 * AC92","v":327688.25957399432},{"$f":"$F91 * AD92","v":334242.36732100835},{"$f":"$F91 * AE92","v":340926.93770763505},{"$f":"$F91 * AF92","v":347745.61494168441},{"$f":"$F91 * AG92","v":354700.58554784307},{"$f":"$F91 * AH92","v":361794.40047157824},{"$f":"$F91 * AI92","v":369030.33949991904},{"$f":"$F91 * AJ92","v":376410.95357833331},{"$f":"$F91 * AK92","v":383939.15807306854},{"$f":"$F91 * AL92","v":391617.8683503737},{"$f":"$F91 * AM92","v":399450.36419727793},{"$f":"$F91 * AN92","v":407439.19655924861},{"$f":"$F91 * AO92","v":415588.00964409619},{"$f":"$F91 * AP92","v":423900.08323884977},{"$f":"$F91 * AQ92","v":432377.9682889767},{"$f":"$F91 * AR92","v":441025.30900228763},{"$f":"$F91 * AS92","v":449846.11400737392},{"$f":"$F91 * AT92","v":458842.93424970255},{"$f":"$F91 * AU92","v":468019.77835786535},{"$f":"$F91 * AV92","v":477380.29053967277},{"$f":"$F91 * AW92","v":0},{"$f":"$F91 * AX92","v":0},{"$f":"$F91 * AY92","v":0},{"$f":"$F91 * AZ92","v":0},{"$f":"$F91 * BA92","v":0},{"$f":"$F91 * BB92","v":0},{"$f":"$F91 * BC92","v":0}]
[]
[null,null,null,null,{"$f":" E93","v":"Reduction in highway injury accident costs - Build"},0,"US$",10772512.974541275,0,0,0,0,0,0,0,0,0,0,236873.50767634928,237782.37310426441,258553.26436123188,259320.00568454122,282123.27163737192,282920.98872706952,307958.15406767849,308787.94018610794,314963.7791624018,321263.15678346861,327688.25957399432,334242.36732100835,340926.93770763505,347745.61494168441,354700.58554784307,361794.40047157824,369030.33949991904,376410.95357833331,383939.15807306854,391617.8683503737,399450.36419727793,407439.19655924861,415588.00964409619,423900.08323884977,432377.9682889767,441025.30900228763,449846.11400737392,458842.93424970255,468019.77835786535,477380.29053967277,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" Time!E$73","v":"Discount rate multiplier (excluding CO2 emissions)"},{"$f":" Time!F$73","v":0},{"$f":" Time!G$73","v":"factor"},{"$f":" Time!H$73","v":0},{"$f":" Time!I$73","v":0},{"$f":" Time!J$73","v":0.7628952120475252},{"$f":" Time!K$73","v":0.81629787689085187},{"$f":" Time!L$73","v":0.87343872827321156},{"$f":" Time!M$73","v":0.93457943925233644},{"$f":" Time!N$73","v":1},{"$f":" Time!O$73","v":1.07},{"$f":" Time!P$73","v":1.1449},{"$f":" Time!Q$73","v":1.2250430000000001},{"$f":" Time!R$73","v":1.31079601},{"$f":" Time!S$73","v":1.4025517307000002},{"$f":" Time!T$73","v":1.5007303518490001},{"$f":" Time!U$73","v":1.6057814764784302},{"$f":" Time!V$73","v":1.7181861798319202},{"$f":" Time!W$73","v":1.8384592124201549},{"$f":" Time!X$73","v":1.9671513572895656},{"$f":" Time!Y$73","v":2.1048519522998355},{"$f":" Time!Z$73","v":2.2521915889608235},{"$f":" Time!AA$73","v":2.4098450001880813},{"$f":" Time!AB$73","v":2.5785341502012469},{"$f":" Time!AC$73","v":2.7590315407153345},{"$f":" Time!AD$73","v":2.9521637485654075},{"$f":" Time!AE$73","v":3.1588152109649861},{"$f":" Time!AF$73","v":3.3799322757325352},{"$f":" Time!AG$73","v":3.6165275350338129},{"$f":" Time!AH$73","v":3.8696844624861795},{"$f":" Time!AI$73","v":4.1405623748602123},{"$f":" Time!AJ$73","v":4.4304017411004271},{"$f":" Time!AK$73","v":4.740529862977457},{"$f":" Time!AL$73","v":5.0723669533858793},{"$f":" Time!AM$73","v":5.4274326401228912},{"$f":" Time!AN$73","v":5.807352924931493},{"$f":" Time!AO$73","v":6.2138676296766988},{"$f":" Time!AP$73","v":6.6488383637540664},{"$f":" Time!AQ$73","v":7.1142570492168513},{"$f":" Time!AR$73","v":7.6122550426620306},{"$f":" Time!AS$73","v":8.1451128956483743},{"$f":" Time!AT$73","v":8.7152707983437594},{"$f":" Time!AU$73","v":9.3253397542278229},{"$f":" Time!AV$73","v":9.9781135370237699},{"$f":" Time!AW$73","v":10.676581484615435},{"$f":" Time!AX$73","v":11.423942188538515},{"$f":" Time!AY$73","v":12.223618141736212},{"$f":" Time!AZ$73","v":13.079271411657746},{"$f":" Time!BA$73","v":13.994820410473789},{"$f":" Time!BB$73","v":14.974457839206954},{"$f":" Time!BC$73","v":16.022669887951441}]
[null,null,null,null,{"$f":"E95 & \" - PV\"","v":"Reduction in highway injury accident costs - Build - PV"},null,"US$",{"$f":"SUM(J97:BC97)","v":3040928.7109358246},null,{"$f":"IF(J95 > 0, J95 / J96, 0)","v":0},{"$f":"IF(K95 > 0, K95 / K96, 0)","v":0},{"$f":"IF(L95 > 0, L95 / L96, 0)","v":0},{"$f":"IF(M95 > 0, M95 / M96, 0)","v":0},{"$f":"IF(N95 > 0, N95 / N96, 0)","v":0},{"$f":"IF(O95 > 0, O95 / O96, 0)","v":0},{"$f":"IF(P95 > 0, P95 / P96, 0)","v":0},{"$f":"IF(Q95 > 0, Q95 / Q96, 0)","v":0},{"$f":"IF(R95 > 0, R95 / R96, 0)","v":0},{"$f":"IF(S95 > 0, S95 / S96, 0)","v":168887.53725905565},{"$f":"IF(T95 > 0, T95 / T96, 0)","v":158444.43527866324},{"$f":"IF(U95 > 0, U95 / U96, 0)","v":161013.9786443756},{"$f":"IF(V95 > 0, V95 / V96, 0)","v":150926.60430426052},{"$f":"IF(W95 > 0, W95 / W96, 0)","v":153456.36701179991},{"$f":"IF(X95 > 0, X95 / X96, 0)","v":143822.68434946027},{"$f":"IF(Y95 > 0, Y95 / Y96, 0)","v":146308.70058637261},{"$f":"IF(Z95 > 0, Z95 / Z96, 0)","v":137105.53831194475},{"$f":"IF(AA95 > 0, AA95 / AA96, 0)","v":130698.77072501335},{"$f":"IF(AB95 > 0, AB95 / AB96, 0)","v":124591.39110428108},{"$f":"IF(AC95 > 0, AC95 / AC96, 0)","v":118769.3053661266},{"$f":"IF(AD95 > 0, AD95 / AD96, 0)","v":113219.4538610645},{"$f":"IF(AE95 > 0, AE95 / AE96, 0)","v":107928.73749759022},{"$f":"IF(AF95 > 0, AF95 / AF96, 0)","v":102885.37952030924},{"$f":"IF(AG95 > 0, AG95 / AG96, 0)","v":98077.667627802759},{"$f":"IF(AH95 > 0, AH95 / AH96, 0)","v":93494.548193506722},{"$f":"IF(AI95 > 0, AI95 / AI96, 0)","v":89125.65639404906},{"$f":"IF(AJ95 > 0, AJ95 / AJ96, 0)","v":84960.907740353141},{"$f":"IF(AK95 > 0, AK95 / AK96, 0)","v":80990.768789698544},{"$f":"IF(AL95 > 0, AL95 / AL96, 0)","v":77206.139056828892},{"$f":"IF(AM95 > 0, AM95 / AM96, 0)","v":73598.401064307516},{"$f":"IF(AN95 > 0, AN95 / AN96, 0)","v":70159.193323704356},{"$f":"IF(AO95 > 0, AO95 / AO96, 0)","v":66880.73103767079},{"$f":"IF(AP95 > 0, AP95 / AP96, 0)","v":63755.510368507043},{"$f":"IF(AQ95 > 0, AQ95 / AQ96, 0)","v":60776.264520351222},{"$f":"IF(AR95 > 0, AR95 / AR96, 0)","v":57936.223435842687},{"$f":"IF(AS95 > 0, AS95 / AS96, 0)","v":55228.959962937981},{"$f":"IF(AT95 > 0, AT95 / AT96, 0)","v":52648.155733370964},{"$f":"IF(AU95 > 0, AU95 / AU96, 0)","v":50187.959977080682},{"$f":"IF(AV95 > 0, AV95 / AV96, 0)","v":47842.739889494558},{"$f":"IF(AW95 > 0, AW95 / AW96, 0)","v":0},{"$f":"IF(AX95 > 0, AX95 / AX96, 0)","v":0},{"$f":"IF(AY95 > 0, AY95 / AY96, 0)","v":0},{"$f":"IF(AZ95 > 0, AZ95 / AZ96, 0)","v":0},{"$f":"IF(BA95 > 0, BA95 / BA96, 0)","v":0},{"$f":"IF(BB95 > 0, BB95 / BB96, 0)","v":0},{"$f":"IF(BC95 > 0, BC95 / BC96, 0)","v":0}]
[]
[null,"Fatal Accidents"]
[null,null,null,null,{"$f":" InpC!E$80","v":"Fatality per VMT - Vehicle"},{"$f":" InpC!F$80","v":1.1599999999999999},{"$f":" InpC!G$80","v":"person / 100 million VMT"}]
[null,null,null,null,{"$f":" Volume!E$57","v":"Reduction in truck miles - Build"},{"$f":" Volume!F$57","v":0},{"$f":" Volume!G$57","v":"miles"},{"$f":" Volume!H$57","v":64137371.841755629},{"$f":" Volume!I$57","v":0},{"$f":" Volume!J$57","v":0},{"$f":" Volume!K$57","v":0},{"$f":" Volume!L$57","v":0},{"$f":" Volume!M$57","v":0},{"$f":" Volume!N$57","v":0},{"$f":" Volume!O$57","v":0},{"$f":" Volume!P$57","v":0},{"$f":" Volume!Q$57","v":0},{"$f":" Volume!R$57","v":0},{"$f":" Volume!S$57","v":1410297.1402497578},{"$f":" Volume!T$57","v":1415708.3418925004},{"$f":" Volume!U$57","v":1539374.0435891396},{"$f":" Volume!V$57","v":1543939.0669477331},{"$f":" Volume!W$57","v":1679705.1181077154},{"$f":" Volume!X$57","v":1684454.5649384942},{"$f":" Volume!Y$57","v":1833520.8029749852},{"$f":" Volume!Z$57","v":1838461.1823416764},{"$f":" Volume!AA$57","v":1875230.8833198487},{"$f":" Volume!AB$57","v":1912736.1084988604},{"$f":" Volume!AC$57","v":1950989.8760061581},{"$f":" Volume!AD$57","v":1990011.7130329146},{"$f":" Volume!AE$57","v":2029810.2983307634},{"$f":" Volume!AF$57","v":2070407.3287787833},{"$f":" Volume!AG$57","v":2111815.822504424},{"$f":" Volume!AH$57","v":2154050.9673230425},{"$f":" Volume!AI$57","v":2197132.29042581},{"$f":" Volume!AJ$57","v":2241074.9796280856},{"$f":" Volume!AK$57","v":2285896.3924331302},{"$f":" Volume!AL$57","v":2331613.8863442112},{"$f":" Volume!AM$57","v":2378246.9885525},{"$f":" Volume!AN$57","v":2425810.8868733547},{"$f":" Volume!AO$57","v":2474327.2781858551},{"$f":" Volume!AP$57","v":2523815.6896811728},{"$f":" Volume!AQ$57","v":2574291.3091746652},{"$f":" Volume!AR$57","v":2625775.8335454133},{"$f":" Volume!AS$57","v":2678293.1293604067},{"$f":" Volume!AT$57","v":2731858.3844349999},{"$f":" Volume!AU$57","v":2786495.4653361836},{"$f":" Volume!AV$57","v":2842226.0689430386},{"$f":" Volume!AW$57","v":0},{"$f":" Volume!AX$57","v":0},{"$f":" Volume!AY$57","v":0},{"$f":" Volume!AZ$57","v":0},{"$f":" Volume!BA$57","v":0},{"$f":" Volume!BB$57","v":0},{"$f":" Volume!BC$57","v":0}]
[null,null,null,null,{"$f":" Time!E$46","v":"Forecast period flag"},{"$f":" Time!F$46","v":0},{"$f":" Time!G$46","v":"flag"},{"$f":" Time!H$46","v":33},{"$f":" Time!I$46","v":0},{"$f":" Time!J$46","v":0},{"$f":" Time!K$46","v":0},{"$f":" Time!L$46","v":0},{"$f":" Time!M$46","v":0},{"$f":" Time!N$46","v":0},{"$f":" Time!O$46","v":0},{"$f":" Time!P$46","v":1},{"$f":" Time!Q$46","v":1},{"$f":" Time!R$46","v":1},{"$f":" Time!S$46","v":1},{"$f":" Time!T$46","v":1},{"$f":" Time!U$46","v":1},{"$f":" Time!V$46","v":1},{"$f":" Time!W$46","v":1},{"$f":" Time!X$46","v":1},{"$f":" Time!Y$46","v":1},{"$f":" Time!Z$46","v":1},{"$f":" Time!AA$46","v":1},{"$f":" Time!AB$46","v":1},{"$f":" Time!AC$46","v":1},{"$f":" Time!AD$46","v":1},{"$f":" Time!AE$46","v":1},{"$f":" Time!AF$46","v":1},{"$f":" Time!AG$46","v":1},{"$f":" Time!AH$46","v":1},{"$f":" Time!AI$46","v":1},{"$f":" Time!AJ$46","v":1},{"$f":" Time!AK$46","v":1},{"$f":" Time!AL$46","v":1},{"$f":" Time!AM$46","v":1},{"$f":" Time!AN$46","v":1},{"$f":" Time!AO$46","v":1},{"$f":" Time!AP$46","v":1},{"$f":" Time!AQ$46","v":1},{"$f":" Time!AR$46","v":1},{"$f":" Time!AS$46","v":1},{"$f":" Time!AT$46","v":1},{"$f":" Time!AU$46","v":1},{"$f":" Time!AV$46","v":1},{"$f":" Time!AW$46","v":0},{"$f":" Time!AX$46","v":0},{"$f":" Time!AY$46","v":0},{"$f":" Time!AZ$46","v":0},{"$f":" Time!BA$46","v":0},{"$f":" Time!BB$46","v":0},{"$f":" Time!BC$46","v":0}]
[null,null,null,null,"Reduction in fatalities in highway accidents - Build",null,"fatalities",{"$f":"SUM(J103:BC103)","v":0.74399351336436526},null,{"$f":"J101 / 100000000 * $F100 * J102","v":0},{"$f":"K101 / 100000000 * $F100 * K102","v":0},{"$f":"L101 / 100000000 * $F100 * L102","v":0},{"$f":"M101 / 100000000 * $F100 * M102","v":0},{"$f":"N101 / 100000000 * $F100 * N102","v":0},{"$f":"O101 / 100000000 * $F100 * O102","v":0},{"$f":"P101 / 100000000 * $F100 * P102","v":0},{"$f":"Q101 / 100000000 * $F100 * Q102","v":0},{"$f":"R101 / 100000000 * $F100 * R102","v":0},{"$f":"S101 / 100000000 * $F100 * S102","v":1.6359446826897189E-2},{"$f":"T101 / 100000000 * $F100 * T102","v":1.6422216765953006E-2},{"$f":"U101 / 100000000 * $F100 * U102","v":1.7856738905634016E-2},{"$f":"V101 / 100000000 * $F100 * V102","v":1.7909693176593702E-2},{"$f":"W101 / 100000000 * $F100 * W102","v":1.9484579370049496E-2},{"$f":"X101 / 100000000 * $F100 * X102","v":1.9539672953286534E-2},{"$f":"Y101 / 100000000 * $F100 * Y102","v":2.1268841314509825E-2},{"$f":"Z101 / 100000000 * $F100 * Z102","v":2.1326149715163445E-2},{"$f":"AA101 / 100000000 * $F100 * AA102","v":2.1752678246510244E-2},{"$f":"AB101 / 100000000 * $F100 * AB102","v":2.218773885858678E-2},{"$f":"AC101 / 100000000 * $F100 * AC102","v":2.2631482561671433E-2},{"$f":"AD101 / 100000000 * $F100 * AD102","v":2.3084135871181806E-2},{"$f":"AE101 / 100000000 * $F100 * AE102","v":2.3545799460636854E-2},{"$f":"AF101 / 100000000 * $F100 * AF102","v":2.4016725013833885E-2},{"$f":"AG101 / 100000000 * $F100 * AG102","v":2.4497063541051318E-2},{"$f":"AH101 / 100000000 * $F100 * AH102","v":2.4986991220947292E-2},{"$f":"AI101 / 100000000 * $F100 * AI102","v":2.5486734568939396E-2},{"$f":"AJ101 / 100000000 * $F100 * AJ102","v":2.5996469763685793E-2},{"$f":"AK101 / 100000000 * $F100 * AK102","v":2.651639815222431E-2},{"$f":"AL101 / 100000000 * $F100 * AL102","v":2.704672108159285E-2},{"$f":"AM101 / 100000000 * $F100 * AM102","v":2.7587665067209E-2},{"$f":"AN101 / 100000000 * $F100 * AN102","v":2.8139406287730914E-2},{"$f":"AO101 / 100000000 * $F100 * AO102","v":2.8702196426955918E-2},{"$f":"AP101 / 100000000 * $F100 * AP102","v":2.92762620003016E-2},{"$f":"AQ101 / 100000000 * $F100 * AQ102","v":2.9861779186426112E-2},{"$f":"AR101 / 100000000 * $F100 * AR102","v":3.0458999669126793E-2},{"$f":"AS101 / 100000000 * $F100 * AS102","v":3.1068200300580717E-2},{"$f":"AT101 / 100000000 * $F100 * AT102","v":3.1689557259446E-2},{"$f":"AU101 / 100000000 * $F100 * AU102","v":3.2323347397899722E-2},{"$f":"AV101 / 100000000 * $F100 * AV102","v":3.2969822399739245E-2},{"$f":"AW101 / 100000000 * $F100 * AW102","v":0},{"$f":"AX101 / 100000000 * $F100 * AX102","v":0},{"$f":"AY101 / 100000000 * $F100 * AY102","v":0},{"$f":"AZ101 / 100000000 * $F100 * AZ102","v":0},{"$f":"BA101 / 100000000 * $F100 * BA102","v":0},{"$f":"BB101 / 100000000 * $F100 * BB102","v":0},{"$f":"BC101 / 100000000 * $F100 * BC102","v":0}]
[]
[null,null,null,null,{"$f":" InpC!E$82","v":"Fatality monitized value - 2019 US$"},{"$f":" InpC!F$82","v":10900000},{"$f":" InpC!G$82","v":"US$ / fatality"}]
[null,null,null,null,{"$f":" E103","v":"Reduction in fatalities in highway accidents - Build"},0,"fatalities",0.74399351336436526,0,0,0,0,0,0,0,0,0,0,1.6359446826897189E-2,1.6422216765953006E-2,1.7856738905634016E-2,1.7909693176593702E-2,1.9484579370049496E-2,1.9539672953286534E-2,2.1268841314509825E-2,2.1326149715163445E-2,2.1752678246510244E-2,2.218773885858678E-2,2.2631482561671433E-2,2.3084135871181806E-2,2.3545799460636854E-2,2.4016725013833885E-2,2.4497063541051318E-2,2.4986991220947292E-2,2.5486734568939396E-2,2.5996469763685793E-2,2.651639815222431E-2,2.704672108159285E-2,2.7587665067209E-2,2.8139406287730914E-2,2.8702196426955918E-2,2.92762620003016E-2,2.9861779186426112E-2,3.0458999669126793E-2,3.1068200300580717E-2,3.1689557259446E-2,3.2323347397899722E-2,3.2969822399739245E-2,0,0,0,0,0,0,0]
[null,null,null,null,"Reduction in fatalities in highway accident costs - Build",null,"US$",{"$f":"SUM(J107:BC107)","v":8109529.2956715804},null,{"$f":"$F105 * J106","v":0},{"$f":"$F105 * K106","v":0},{"$f":"$F105 * L106","v":0},{"$f":"$F105 * M106","v":0},{"$f":"$F105 * N106","v":0},{"$f":"$F105 * O106","v":0},{"$f":"$F105 * P106","v":0},{"$f":"$F105 * Q106","v":0},{"$f":"$F105 * R106","v":0},{"$f":"$F105 * S106","v":178317.97041317937},{"$f":"$F105 * T106","v":179002.16274888776},{"$f":"$F105 * U106","v":194638.45407141079},{"$f":"$F105 * V106","v":195215.65562487135},{"$f":"$F105 * W106","v":212381.9151335395},{"$f":"$F105 * X106","v":212982.43519082322},{"$f":"$F105 * Y106","v":231830.37032815709},{"$f":"$F105 * Z106","v":232455.03189528154},{"$f":"$F105 * AA106","v":237104.19288696165},{"$f":"$F105 * AB106","v":241846.3535585959},{"$f":"$F105 * AC106","v":246683.15992221862},{"$f":"$F105 * AD106","v":251617.0809958817},{"$f":"$F105 * AE106","v":256649.2141209417},{"$f":"$F105 * AF106","v":261782.30265078935},{"$f":"$F105 * AG106","v":267017.99259745935},{"$f":"$F105 * AH106","v":272358.20430832548},{"$f":"$F105 * AI106","v":277805.40680143941},{"$f":"$F105 * AJ106","v":283361.52042417513},{"$f":"$F105 * AK106","v":289028.73985924496},{"$f":"$F105 * AL106","v":294809.25978936208},{"$f":"$F105 * AM106","v":300705.54923257808},{"$f":"$F105 * AN106","v":306719.52853626694},{"$f":"$F105 * AO106","v":312853.94105381949},{"$f":"$F105 * AP106","v":319111.25580328744},{"$f":"$F105 * AQ106","v":325493.39313204464},{"$f":"$F105 * AR106","v":332003.09639348206},{"$f":"$F105 * AS106","v":338643.38327632984},{"$f":"$F105 * AT106","v":345416.17412796139},{"$f":"$F105 * AU106","v":352324.48663710698},{"$f":"$F105 * AV106","v":359371.06415715779},{"$f":"$F105 * AW106","v":0},{"$f":"$F105 * AX106","v":0},{"$f":"$F105 * AY106","v":0},{"$f":"$F105 * AZ106","v":0},{"$f":"$F105 * BA106","v":0},{"$f":"$F105 * BB106","v":0},{"$f":"$F105 * BC106","v":0}]
[]
[null,null,null,null,{"$f":" E107","v":"Reduction in fatalities in highway accident costs - Build"},0,"US$",8109529.2956715804,0,0,0,0,0,0,0,0,0,0,178317.97041317937,179002.16274888776,194638.45407141079,195215.65562487135,212381.9151335395,212982.43519082322,231830.37032815709,232455.03189528154,237104.19288696165,241846.3535585959,246683.15992221862,251617.0809958817,256649.2141209417,261782.30265078935,267017.99259745935,272358.20430832548,277805.40680143941,283361.52042417513,289028.73985924496,294809.25978936208,300705.54923257808,306719.52853626694,312853.94105381949,319111.25580328744,325493.39313204464,332003.09639348206,338643.38327632984,345416.17412796139,352324.48663710698,359371.06415715779,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" Time!E$73","v":"Discount rate multiplier (excluding CO2 emissions)"},{"$f":" Time!F$73","v":0},{"$f":" Time!G$73","v":"factor"},{"$f":" Time!H$73","v":0},{"$f":" Time!I$73","v":0},{"$f":" Time!J$73","v":0.7628952120475252},{"$f":" Time!K$73","v":0.81629787689085187},{"$f":" Time!L$73","v":0.87343872827321156},{"$f":" Time!M$73","v":0.93457943925233644},{"$f":" Time!N$73","v":1},{"$f":" Time!O$73","v":1.07},{"$f":" Time!P$73","v":1.1449},{"$f":" Time!Q$73","v":1.2250430000000001},{"$f":" Time!R$73","v":1.31079601},{"$f":" Time!S$73","v":1.4025517307000002},{"$f":" Time!T$73","v":1.5007303518490001},{"$f":" Time!U$73","v":1.6057814764784302},{"$f":" Time!V$73","v":1.7181861798319202},{"$f":" Time!W$73","v":1.8384592124201549},{"$f":" Time!X$73","v":1.9671513572895656},{"$f":" Time!Y$73","v":2.1048519522998355},{"$f":" Time!Z$73","v":2.2521915889608235},{"$f":" Time!AA$73","v":2.4098450001880813},{"$f":" Time!AB$73","v":2.5785341502012469},{"$f":" Time!AC$73","v":2.7590315407153345},{"$f":" Time!AD$73","v":2.9521637485654075},{"$f":" Time!AE$73","v":3.1588152109649861},{"$f":" Time!AF$73","v":3.3799322757325352},{"$f":" Time!AG$73","v":3.6165275350338129},{"$f":" Time!AH$73","v":3.8696844624861795},{"$f":" Time!AI$73","v":4.1405623748602123},{"$f":" Time!AJ$73","v":4.4304017411004271},{"$f":" Time!AK$73","v":4.740529862977457},{"$f":" Time!AL$73","v":5.0723669533858793},{"$f":" Time!AM$73","v":5.4274326401228912},{"$f":" Time!AN$73","v":5.807352924931493},{"$f":" Time!AO$73","v":6.2138676296766988},{"$f":" Time!AP$73","v":6.6488383637540664},{"$f":" Time!AQ$73","v":7.1142570492168513},{"$f":" Time!AR$73","v":7.6122550426620306},{"$f":" Time!AS$73","v":8.1451128956483743},{"$f":" Time!AT$73","v":8.7152707983437594},{"$f":" Time!AU$73","v":9.3253397542278229},{"$f":" Time!AV$73","v":9.9781135370237699},{"$f":" Time!AW$73","v":10.676581484615435},{"$f":" Time!AX$73","v":11.423942188538515},{"$f":" Time!AY$73","v":12.223618141736212},{"$f":" Time!AZ$73","v":13.079271411657746},{"$f":" Time!BA$73","v":13.994820410473789},{"$f":" Time!BB$73","v":14.974457839206954},{"$f":" Time!BC$73","v":16.022669887951441}]
[null,null,null,null,{"$f":"E109 & \" - PV\"","v":"Reduction in fatalities in highway accident costs - Build - PV"},null,"US$",{"$f":"SUM(J111:BC111)","v":2289205.9193303501},null,{"$f":"IF(J109 > 0, J109 / J110, 0)","v":0},{"$f":"IF(K109 > 0, K109 / K110, 0)","v":0},{"$f":"IF(L109 > 0, L109 / L110, 0)","v":0},{"$f":"IF(M109 > 0, M109 / M110, 0)","v":0},{"$f":"IF(N109 > 0, N109 / N110, 0)","v":0},{"$f":"IF(O109 > 0, O109 / O110, 0)","v":0},{"$f":"IF(P109 > 0, P109 / P110, 0)","v":0},{"$f":"IF(Q109 > 0, Q109 / Q110, 0)","v":0},{"$f":"IF(R109 > 0, R109 / R110, 0)","v":0},{"$f":"IF(S109 > 0, S109 / S110, 0)","v":127138.24845817457},{"$f":"IF(T109 > 0, T109 / T110, 0)","v":119276.69919405917},{"$f":"IF(U109 > 0, U109 / U110, 0)","v":121211.0470337869},{"$f":"IF(V109 > 0, V109 / V110, 0)","v":113617.28892730828},{"$f":"IF(W109 > 0, W109 / W110, 0)","v":115521.68995577504},{"$f":"IF(X109 > 0, X109 / X110, 0)","v":108269.4701663834},{"$f":"IF(Y109 > 0, Y109 / Y110, 0)","v":110140.93892677395},{"$f":"IF(Z109 > 0, Z109 / Z110, 0)","v":103212.81414719157},{"$f":"IF(AA109 > 0, AA109 / AA110, 0)","v":98389.810493395373},{"$f":"IF(AB109 > 0, AB109 / AB110, 0)","v":93792.185587195156},{"$f":"IF(AC109 > 0, AC109 / AC110, 0)","v":89409.329426607801},{"$f":"IF(AD109 > 0, AD109 / AD110, 0)","v":85231.410729893978},{"$f":"IF(AE109 > 0, AE109 / AE110, 0)","v":81248.568523430018},{"$f":"IF(AF109 > 0, AF109 / AF110, 0)","v":77451.937285948457},{"$f":"IF(AG109 > 0, AG109 / AG110, 0)","v":73832.700017024166},{"$f":"IF(AH109 > 0, AH109 / AH110, 0)","v":70382.535565533384},{"$f":"IF(AI109 > 0, AI109 / AI110, 0)","v":67093.641310214123},{"$f":"IF(AJ109 > 0, AJ109 / AJ110, 0)","v":63958.425664981245},{"$f":"IF(AK109 > 0, AK109 / AK110, 0)","v":60969.711870501807},{"$f":"IF(AL109 > 0, AL109 / AL110, 0)","v":58120.649097079338},{"$f":"IF(AM109 > 0, AM109 / AM110, 0)","v":55404.750122475831},{"$f":"IF(AN109 > 0, AN109 / AN110, 0)","v":52815.720432538583},{"$f":"IF(AO109 > 0, AO109 / AO110, 0)","v":50347.699645172033},{"$f":"IF(AP109 > 0, AP109 / AP110, 0)","v":47995.038884222609},{"$f":"IF(AQ109 > 0, AQ109 / AQ110, 0)","v":45752.267718225819},{"$f":"IF(AR109 > 0, AR109 / AR110, 0)","v":43614.28965960913},{"$f":"IF(AS109 > 0, AS109 / AS110, 0)","v":41576.266359334833},{"$f":"IF(AT109 > 0, AT109 / AT110, 0)","v":39633.441360606252},{"$f":"IF(AU109 > 0, AU109 / AU110, 0)","v":37781.410213753756},{"$f":"IF(AV109 > 0, AV109 / AV110, 0)","v":36015.932553153682},{"$f":"IF(AW109 > 0, AW109 / AW110, 0)","v":0},{"$f":"IF(AX109 > 0, AX109 / AX110, 0)","v":0},{"$f":"IF(AY109 > 0, AY109 / AY110, 0)","v":0},{"$f":"IF(AZ109 > 0, AZ109 / AZ110, 0)","v":0},{"$f":"IF(BA109 > 0, BA109 / BA110, 0)","v":0},{"$f":"IF(BB109 > 0, BB109 / BB110, 0)","v":0},{"$f":"IF(BC109 > 0, BC109 / BC110, 0)","v":0}]
[]
[null,"Total"]
[null,null,null,null,{"$f":" E$83","v":"Reduction in highway PDO accident costs - Build - PV"},0,"US$",114876.71273450706,0,0,0,0,0,0,0,0,0,0,6380.0394374178877,5985.5319233336404,6082.6011818204524,5701.5319380241308,5797.0984084893444,5433.1682078907206,5527.0820744256625,5179.4155786454494,4937.388070077458,4706.6704962887798,4486.730427173572,4277.0745102908677,4077.2079032043935,3886.6857171729116,3705.0654983234613,3531.9296754453444,3366.8866981438518,3209.5556061713542,{"$f":" AK$83","v":3059.5762560766684},2916.604860178491,2780.3158773102591,2650.3934367641359,2526.5434534056985,2408.4824558715004,2295.93592749243,2188.6481168160385,2086.3762262731693,1988.8815678032795,1895.943117733847,1807.3480864422661,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$97","v":"Reduction in highway injury accident costs - Build - PV"},0,"US$",3040928.7109358246,0,0,0,0,0,0,0,0,0,0,168887.53725905565,158444.43527866324,161013.9786443756,150926.60430426052,153456.36701179991,143822.68434946027,146308.70058637261,137105.53831194475,130698.77072501335,124591.39110428108,118769.3053661266,113219.4538610645,107928.73749759022,102885.37952030924,98077.667627802759,93494.548193506722,89125.65639404906,84960.907740353141,{"$f":" AK$97","v":80990.768789698544},77206.139056828892,73598.401064307516,70159.193323704356,66880.73103767079,63755.510368507043,60776.264520351222,57936.223435842687,55228.959962937981,52648.155733370964,50187.959977080682,47842.739889494558,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$111","v":"Reduction in fatalities in highway accident costs - Build - PV"},0,"US$",2289205.9193303501,0,0,0,0,0,0,0,0,0,0,127138.24845817457,119276.69919405917,121211.0470337869,113617.28892730828,115521.68995577504,108269.4701663834,110140.93892677395,103212.81414719157,98389.810493395373,93792.185587195156,89409.329426607801,85231.410729893978,81248.568523430018,77451.937285948457,73832.700017024166,70382.535565533384,67093.641310214123,63958.425664981245,{"$f":" AK$111","v":60969.711870501807},58120.649097079338,55404.750122475831,52815.720432538583,50347.699645172033,47995.038884222609,45752.267718225819,43614.28965960913,41576.266359334833,39633.441360606252,37781.410213753756,36015.932553153682,0,0,0,0,0,0,0]
[null,null,null,null,"Safety benefits - Truck mile reduction - Build - PV",null,"US$",{"$f":" SUM(J117:BC117)","v":5445011.3430006821},null,{"$f":"SUM(J114:J116)","v":0},0,0,0,0,0,0,0,0,302405.8251546481,283706.66639605607,288307.62685998296,270245.42516959296,274775.1553760643,257525.3227237344,261976.72158757219,245497.76803778176,234025.96928848617,223090.24718776502,212665.36521990798,202727.93910124933,193254.51392422465,184224.00252343062,175615.43314315038,167409.01343448545,159586.18440240703,152128.88901150576,145020.05691627704,138243.3930140867,131783.46706409362,125625.30719300707,119754.97413624852,{"$f":"SUM(AP114:AP116)","v":114159.03170860115},108824.46816606948,103739.16121226785,98891.602548545983,94270.478661780493,89865.313308568293,85666.020529090514,0,0,0,0,0,0,0]
[]
[]
["ENVIRONMENTAL BENEFITS - TRUCK MILE REDUCTIONS"]
[]
[null,"Fuel Reduction"]
[null,null,null,null,{"$f":" InpC!E$49","v":"Truck fuel efficiency - 2019 US$"},{"$f":" InpC!F$49","v":6.5},{"$f":" InpC!G$49","v":"mpg"}]
[null,null,null,null,{"$f":" Volume!E$57","v":"Reduction in truck miles - Build"},{"$f":" Volume!F$57","v":0},{"$f":" Volume!G$57","v":"miles"},{"$f":" Volume!H$57","v":64137371.841755629},{"$f":" Volume!I$57","v":0},{"$f":" Volume!J$57","v":0},{"$f":" Volume!K$57","v":0},{"$f":" Volume!L$57","v":0},{"$f":" Volume!M$57","v":0},{"$f":" Volume!N$57","v":0},{"$f":" Volume!O$57","v":0},{"$f":" Volume!P$57","v":0},{"$f":" Volume!Q$57","v":0},{"$f":" Volume!R$57","v":0},{"$f":" Volume!S$57","v":1410297.1402497578},{"$f":" Volume!T$57","v":1415708.3418925004},{"$f":" Volume!U$57","v":1539374.0435891396},{"$f":" Volume!V$57","v":1543939.0669477331},{"$f":" Volume!W$57","v":1679705.1181077154},{"$f":" Volume!X$57","v":1684454.5649384942},{"$f":" Volume!Y$57","v":1833520.8029749852},{"$f":" Volume!Z$57","v":1838461.1823416764},{"$f":" Volume!AA$57","v":1875230.8833198487},{"$f":" Volume!AB$57","v":1912736.1084988604},{"$f":" Volume!AC$57","v":1950989.8760061581},{"$f":" Volume!AD$57","v":1990011.7130329146},{"$f":" Volume!AE$57","v":2029810.2983307634},{"$f":" Volume!AF$57","v":2070407.3287787833},{"$f":" Volume!AG$57","v":2111815.822504424},{"$f":" Volume!AH$57","v":2154050.9673230425},{"$f":" Volume!AI$57","v":2197132.29042581},{"$f":" Volume!AJ$57","v":2241074.9796280856},{"$f":" Volume!AK$57","v":2285896.3924331302},{"$f":" Volume!AL$57","v":2331613.8863442112},{"$f":" Volume!AM$57","v":2378246.9885525},{"$f":" Volume!AN$57","v":2425810.8868733547},{"$f":" Volume!AO$57","v":2474327.2781858551},{"$f":" Volume!AP$57","v":2523815.6896811728},{"$f":" Volume!AQ$57","v":2574291.3091746652},{"$f":" Volume!AR$57","v":2625775.8335454133},{"$f":" Volume!AS$57","v":2678293.1293604067},{"$f":" Volume!AT$57","v":2731858.3844349999},{"$f":" Volume!AU$57","v":2786495.4653361836},{"$f":" Volume!AV$57","v":2842226.0689430386},{"$f":" Volume!AW$57","v":0},{"$f":" Volume!AX$57","v":0},{"$f":" Volume!AY$57","v":0},{"$f":" Volume!AZ$57","v":0},{"$f":" Volume!BA$57","v":0},{"$f":" Volume!BB$57","v":0},{"$f":" Volume!BC$57","v":0}]
[null,null,null,null,"Reduction in truck fuel consumption - Build",null,"gal",null,null,{"$f":"J124 / $F123","v":0},0,0,0,0,0,0,0,0,216968.79080765505,217801.28336807698,236826.77593679071,237529.08722272815,258416.1720165716,259146.85614438372,282080.12353461311,282840.18189871946,288497.05897228443,294267.09361520928,300152.28861633199,306155.64815890993,312278.50743550208,318524.20442750514,324894.74192375754,331392.45651123731,338020.35237320152,344780.76609662856,351676.36806663539,358709.82866834017,365884.15208500001,373201.67490359303,380665.73510551616,388279.33687402657,396044.81679610233,403965.51285314054,412045.09682467795,420285.90529769228,428691.61005172052,437265.54906815977,0,0,0,0,0,0,0]
[]
[null,"CO2 Emissions"]
[null,null,null,null,{"$f":" InpC!E$95","v":"Grams per metric ton"},{"$f":" InpC!F$95","v":1000000},{"$f":" InpC!G$95","v":"gram / metric ton"}]
[null,null,null,null,{"$f":" InpC!E$87","v":"CO2 emissions per gallon of diesel"},{"$f":" InpC!F$87","v":10180},{"$f":" InpC!G$87","v":"g / gal"}]
[null,null,null,null,{"$f":" E$125","v":"Reduction in truck fuel consumption - Build"},0,"gal",0,0,0,0,0,0,0,0,0,0,0,216968.79080765505,217801.28336807698,236826.77593679071,237529.08722272815,258416.1720165716,259146.85614438372,282080.12353461311,282840.18189871946,288497.05897228443,294267.09361520928,300152.28861633199,306155.64815890993,312278.50743550208,318524.20442750514,324894.74192375754,331392.45651123731,338020.35237320152,344780.76609662856,{"$f":" AK$125","v":351676.36806663539},358709.82866834017,365884.15208500001,373201.67490359303,380665.73510551616,388279.33687402657,396044.81679610233,403965.51285314054,412045.09682467795,420285.90529769228,428691.61005172052,437265.54906815977,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" Time!E$46","v":"Forecast period flag"},{"$f":" Time!F$46","v":0},{"$f":" Time!G$46","v":"flag"},{"$f":" Time!H$46","v":33},{"$f":" Time!I$46","v":0},{"$f":" Time!J$46","v":0},{"$f":" Time!K$46","v":0},{"$f":" Time!L$46","v":0},{"$f":" Time!M$46","v":0},{"$f":" Time!N$46","v":0},{"$f":" Time!O$46","v":0},{"$f":" Time!P$46","v":1},{"$f":" Time!Q$46","v":1},{"$f":" Time!R$46","v":1},{"$f":" Time!S$46","v":1},{"$f":" Time!T$46","v":1},{"$f":" Time!U$46","v":1},{"$f":" Time!V$46","v":1},{"$f":" Time!W$46","v":1},{"$f":" Time!X$46","v":1},{"$f":" Time!Y$46","v":1},{"$f":" Time!Z$46","v":1},{"$f":" Time!AA$46","v":1},{"$f":" Time!AB$46","v":1},{"$f":" Time!AC$46","v":1},{"$f":" Time!AD$46","v":1},{"$f":" Time!AE$46","v":1},{"$f":" Time!AF$46","v":1},{"$f":" Time!AG$46","v":1},{"$f":" Time!AH$46","v":1},{"$f":" Time!AI$46","v":1},{"$f":" Time!AJ$46","v":1},{"$f":" Time!AK$46","v":1},{"$f":" Time!AL$46","v":1},{"$f":" Time!AM$46","v":1},{"$f":" Time!AN$46","v":1},{"$f":" Time!AO$46","v":1},{"$f":" Time!AP$46","v":1},{"$f":" Time!AQ$46","v":1},{"$f":" Time!AR$46","v":1},{"$f":" Time!AS$46","v":1},{"$f":" Time!AT$46","v":1},{"$f":" Time!AU$46","v":1},{"$f":" Time!AV$46","v":1},{"$f":" Time!AW$46","v":0},{"$f":" Time!AX$46","v":0},{"$f":" Time!AY$46","v":0},{"$f":" Time!AZ$46","v":0},{"$f":" Time!BA$46","v":0},{"$f":" Time!BB$46","v":0},{"$f":" Time!BC$46","v":0}]
[null,null,null,null,"Reduction in carbon dioxide emissions - Highway - Build",null,"metric tons",{"$f":" SUM(J132:BC132)","v":100448.99159216497},null,{"$f":"J130 * $F129 / $F128 * J131","v":0},0,0,0,0,0,0,0,0,2208.7422904219284,2217.2170646870236,2410.8965790365296,2418.0461079273723,2630.6766311286988,2638.1149955498263,2871.5756575823616,2879.3130517289637,2936.9000603378554,2995.6390130028303,3055.5502981142599,3116.6644982577027,3178.9952056934112,3242.5764010720022,3307.4284727838517,3373.5752072843957,3441.0471871591917,3509.868198863679,3580.0654269183483,3651.6660558437029,3724.7006682253004,3799.1930505185769,3875.1771833741545,3952.6836493775909,4031.7362349843215,4112.3689208449705,4194.6190856752219,4278.5105159305076,4364.0805903265154,4451.3632895138662,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":" E132","v":"Reduction in carbon dioxide emissions - Highway - Build"},0,"metric tons",100448.99159216497,0,0,0,0,0,0,0,0,0,0,2208.7422904219284,2217.2170646870236,2410.8965790365296,2418.0461079273723,2630.6766311286988,2638.1149955498263,2871.5756575823616,2879.3130517289637,2936.9000603378554,2995.6390130028303,3055.5502981142599,3116.6644982577027,3178.9952056934112,3242.5764010720022,3307.4284727838517,3373.5752072843957,3441.0471871591917,3509.868198863679,{"$f":" AK132","v":3580.0654269183483},3651.6660558437029,3724.7006682253004,3799.1930505185769,3875.1771833741545,3952.6836493775909,4031.7362349843215,4112.3689208449705,4194.6190856752219,4278.5105159305076,4364.0805903265154,4451.3632895138662,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" InpV!E$34","v":"Damage costs for emissions - CO2 - 2019 US$"},{"$f":" InpV!F$34","v":0},{"$f":" InpV!G$34","v":"US$ / metric ton"},{"$f":" InpV!H$34","v":"https://www.transportation.gov/sites/dot.gov/files/2021-02/Benefit%20Cost%20Analysis%20Guidance%202021.pdf"},{"$f":" InpV!I$34","v":0},{"$f":" InpV!J$34","v":0},{"$f":" InpV!K$34","v":0},{"$f":" InpV!L$34","v":0},{"$f":" InpV!M$34","v":0},{"$f":" InpV!N$34","v":0},{"$f":" InpV!O$34","v":50},{"$f":" InpV!P$34","v":52},{"$f":" InpV!Q$34","v":53},{"$f":" InpV!R$34","v":54},{"$f":" InpV!S$34","v":55},{"$f":" InpV!T$34","v":56},{"$f":" InpV!U$34","v":57},{"$f":" InpV!V$34","v":58},{"$f":" InpV!W$34","v":59},{"$f":" InpV!X$34","v":60},{"$f":" InpV!Y$34","v":61},{"$f":" InpV!Z$34","v":62},{"$f":" InpV!AA$34","v":63},{"$f":" InpV!AB$34","v":64},{"$f":" InpV!AC$34","v":66},{"$f":" InpV!AD$34","v":67},{"$f":" InpV!AE$34","v":68},{"$f":" InpV!AF$34","v":69},{"$f":" InpV!AG$34","v":70},{"$f":" InpV!AH$34","v":71},{"$f":" InpV!AI$34","v":72},{"$f":" InpV!AJ$34","v":73},{"$f":" InpV!AK$34","v":75},{"$f":" InpV!AL$34","v":76},{"$f":" InpV!AM$34","v":77},{"$f":" InpV!AN$34","v":78},{"$f":" InpV!AO$34","v":79},{"$f":" InpV!AP$34","v":80},{"$f":" InpV!AQ$34","v":81},{"$f":" InpV!AR$34","v":83},{"$f":" InpV!AS$34","v":84},{"$f":" InpV!AT$34","v":84},{"$f":" InpV!AU$34","v":84},{"$f":" InpV!AV$34","v":84},{"$f":" InpV!AW$34","v":84},{"$f":" InpV!AX$34","v":84},{"$f":" InpV!AY$34","v":84},{"$f":" InpV!AZ$34","v":84},{"$f":" InpV!BA$34","v":84},{"$f":" InpV!BB$34","v":84},{"$f":" InpV!BC$34","v":0}]
[null,null,null,null,"Reduction in carbon dioxide emission costs - Highway - Build",null,"US$",{"$f":" SUM(J136:BC136)","v":7264312.2563067134},null,{"$f":"J134 * J135","v":0},0,0,0,0,0,0,0,0,121480.82597320605,124164.15562247332,137421.10500508218,140246.6742597876,155209.92123659322,158286.89973298958,175166.11511252407,178517.40920719574,185024.70380128489,191720.89683218114,201666.31967554116,208816.52138326608,216171.67398715197,223737.77167396815,231519.99309486963,239523.83971719208,247755.3974754618,256220.37851704858,268504.90701887611,277526.62024412141,286801.95145334816,296337.05794044898,306138.99748655822,{"$f":"AP134 * AP135","v":316214.69195020729},326570.63503373007,341326.62043013255,352348.00319671864,359394.88333816262,366582.76958742732,373914.51631916477,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":" E136","v":"Reduction in carbon dioxide emission costs - Highway - Build"},0,"US$",7264312.2563067134,0,0,0,0,0,0,0,0,0,0,121480.82597320605,124164.15562247332,137421.10500508218,140246.6742597876,155209.92123659322,158286.89973298958,175166.11511252407,178517.40920719574,185024.70380128489,191720.89683218114,201666.31967554116,208816.52138326608,216171.67398715197,223737.77167396815,231519.99309486963,239523.83971719208,247755.3974754618,256220.37851704858,268504.90701887611,277526.62024412141,286801.95145334816,296337.05794044898,306138.99748655822,316214.69195020729,326570.63503373007,341326.62043013255,352348.00319671864,359394.88333816262,366582.76958742732,373914.51631916477,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" Time!E$78","v":"Discount rate multiplier (for CO2 emissions)"},{"$f":" Time!F$78","v":0},{"$f":" Time!G$78","v":"factor"},{"$f":" Time!H$78","v":0},{"$f":" Time!I$78","v":0},{"$f":" Time!J$78","v":0.888487047915689},{"$f":" Time!K$78","v":0.91514165935315961},{"$f":" Time!L$78","v":0.94259590913375435},{"$f":" Time!M$78","v":0.970873786407767},{"$f":" Time!N$78","v":1},{"$f":" Time!O$78","v":1.03},{"$f":" Time!P$78","v":1.0609},{"$f":" Time!Q$78","v":1.092727},{"$f":" Time!R$78","v":1.1255088099999999},{"$f":" Time!S$78","v":1.1592740742999998},{"$f":" Time!T$78","v":1.1940522965289999},{"$f":" Time!U$78","v":1.22987386542487},{"$f":" Time!V$78","v":1.2667700813876159},{"$f":" Time!W$78","v":1.3047731838292445},{"$f":" Time!X$78","v":1.3439163793441218},{"$f":" Time!Y$78","v":1.3842338707244455},{"$f":" Time!Z$78","v":1.4257608868461786},{"$f":" Time!AA$78","v":1.4685337134515639},{"$f":" Time!AB$78","v":1.512589724855111},{"$f":" Time!AC$78","v":1.5579674166007644},{"$f":" Time!AD$78","v":1.6047064390987871},{"$f":" Time!AE$78","v":1.6528476322717507},{"$f":" Time!AF$78","v":1.7024330612399032},{"$f":" Time!AG$78","v":1.7535060530771003},{"$f":" Time!AH$78","v":1.8061112346694133},{"$f":" Time!AI$78","v":1.8602945717094954},{"$f":" Time!AJ$78","v":1.9161034088607805},{"$f":" Time!AK$78","v":1.973586511126604},{"$f":" Time!AL$78","v":2.0327941064604018},{"$f":" Time!AM$78","v":2.0937779296542138},{"$f":" Time!AN$78","v":2.1565912675438406},{"$f":" Time!AO$78","v":2.2212890055701555},{"$f":" Time!AP$78","v":2.2879276757372602},{"$f":" Time!AQ$78","v":2.3565655060093778},{"$f":" Time!AR$78","v":2.4272624711896591},{"$f":" Time!AS$78","v":2.5000803453253493},{"$f":" Time!AT$78","v":2.5750827556851092},{"$f":" Time!AU$78","v":2.6523352383556626},{"$f":" Time!AV$78","v":2.7319052955063321},{"$f":" Time!AW$78","v":2.8138624543715225},{"$f":" Time!AX$78","v":2.898278328002668},{"$f":" Time!AY$78","v":2.9852266778427476},{"$f":" Time!AZ$78","v":3.0747834781780301},{"$f":" Time!BA$78","v":3.1670269825233714},{"$f":" Time!BB$78","v":3.262037791999072},{"$f":" Time!BC$78","v":3.3598989257590444}]
[null,null,null,null,{"$f":"E138 & \" - PV\"","v":"Reduction in carbon dioxide emission costs - Highway - Build - PV"},null,"US$",{"$f":"SUM(J140:BC140)","v":3883561.0659014187},null,{"$f":"IF(J138 > 0, J138 / J139, 0)","v":0},{"$f":"IF(K138 > 0, K138 / K139, 0)","v":0},{"$f":"IF(L138 > 0, L138 / L139, 0)","v":0},{"$f":"IF(M138 > 0, M138 / M139, 0)","v":0},{"$f":"IF(N138 > 0, N138 / N139, 0)","v":0},{"$f":"IF(O138 > 0, O138 / O139, 0)","v":0},{"$f":"IF(P138 > 0, P138 / P139, 0)","v":0},{"$f":"IF(Q138 > 0, Q138 / Q139, 0)","v":0},{"$f":"IF(R138 > 0, R138 / R139, 0)","v":0},{"$f":"IF(S138 > 0, S138 / S139, 0)","v":104790.42761873147},{"$f":"IF(T138 > 0, T138 / T139, 0)","v":103985.52557824066},{"$f":"IF(U138 > 0, U138 / U139, 0)","v":111735.93395905598},{"$f":"IF(V138 > 0, V138 / V139, 0)","v":110712.0197424949},{"$f":"IF(W138 > 0, W138 / W139, 0)","v":118955.48066146148},{"$f":"IF(X138 > 0, X138 / X139, 0)","v":117780.31889918562},{"$f":"IF(Y138 > 0, Y138 / Y139, 0)","v":126543.72849643539},{"$f":"IF(Z138 > 0, Z138 / Z139, 0)","v":125208.51908210292},{"$f":"IF(AA138 > 0, AA138 / AA139, 0)","v":125992.81998532578},{"$f":"IF(AB138 > 0, AB138 / AB139, 0)","v":126750.09864326946},{"$f":"IF(AC138 > 0, AC138 / AC139, 0)","v":129441.93667127185},{"$f":"IF(AD138 > 0, AD138 / AD139, 0)","v":130127.55248900148},{"$f":"IF(AE138 > 0, AE138 / AE139, 0)","v":130787.41788802127},{"$f":"IF(AF138 > 0, AF138 / AF139, 0)","v":131422.36060137197},{"$f":"IF(AG138 > 0, AG138 / AG139, 0)","v":132032.6169895975},{"$f":"IF(AH138 > 0, AH138 / AH139, 0)","v":132618.54260102313},{"$f":"IF(AI138 > 0, AI138 / AI139, 0)","v":133180.73451549662},{"$f":"IF(AJ138 > 0, AJ138 / AJ139, 0)","v":133719.49412134517},{"$f":"IF(AK138 > 0, AK138 / AK139, 0)","v":136049.22079934692},{"$f":"IF(AL138 > 0, AL138 / AL139, 0)","v":136524.7072303668},{"$f":"IF(AM138 > 0, AM138 / AM139, 0)","v":136978.20928923122},{"$f":"IF(AN138 > 0, AN138 / AN139, 0)","v":137409.93131162479},{"$f":"IF(AO138 > 0, AO138 / AO139, 0)","v":137820.42621148218},{"$f":"IF(AP138 > 0, AP138 / AP139, 0)","v":138210.0908623829},{"$f":"IF(AQ138 > 0, AQ138 / AQ139, 0)","v":138579.06101101631},{"$f":"IF(AR138 > 0, AR138 / AR139, 0)","v":140622.04828752627},{"$f":"IF(AS138 > 0, AS138 / AS139, 0)","v":140934.67190186068},{"$f":"IF(AT138 > 0, AT138 / AT139, 0)","v":139566.34307954286},{"$f":"IF(AU138 > 0, AU138 / AU139, 0)","v":138211.32573523902},{"$f":"IF(AV138 > 0, AV138 / AV139, 0)","v":136869.50163836603},{"$f":"IF(AW138 > 0, AW138 / AW139, 0)","v":0},{"$f":"IF(AX138 > 0, AX138 / AX139, 0)","v":0},{"$f":"IF(AY138 > 0, AY138 / AY139, 0)","v":0},{"$f":"IF(AZ138 > 0, AZ138 / AZ139, 0)","v":0},{"$f":"IF(BA138 > 0, BA138 / BA139, 0)","v":0},{"$f":"IF(BB138 > 0, BB138 / BB139, 0)","v":0},{"$f":"IF(BC138 > 0, BC138 / BC139, 0)","v":0}]
[]
[null,"NOx Emissions"]
[null,null,null,null,{"$f":" InpC!E$95","v":"Grams per metric ton"},{"$f":" InpC!F$95","v":1000000},{"$f":" InpC!G$95","v":"gram / metric ton"}]
[null,null,null,null,{"$f":" InpV!E$40","v":"NOx emission rate - Truck"},{"$f":" InpV!F$40","v":0},{"$f":" InpV!G$40","v":"gram / mile"},{"$f":" InpV!H$40","v":"EMFAC 2021"},{"$f":" InpV!I$40","v":0},{"$f":" InpV!J$40","v":0},{"$f":" InpV!K$40","v":0},{"$f":" InpV!L$40","v":0},{"$f":" InpV!M$40","v":0},{"$f":" InpV!N$40","v":3.0601439734908902},{"$f":" InpV!O$40","v":2.1509383490728098},{"$f":" InpV!P$40","v":1.63443048205778},{"$f":" InpV!Q$40","v":1.34400962183825},{"$f":" InpV!R$40","v":0.98579886929745097},{"$f":" InpV!S$40","v":0.933206152362278},{"$f":" InpV!T$40","v":0.89354090479638704},{"$f":" InpV!U$40","v":0.86399100196218404},{"$f":" InpV!V$40","v":0.84265153091370504},{"$f":" InpV!W$40","v":0.82704444475343697},{"$f":" InpV!X$40","v":0.81546388307266304},{"$f":" InpV!Y$40","v":0.80674139735993899},{"$f":" InpV!Z$40","v":0.800009013930576},{"$f":" InpV!AA$40","v":0.79469494500566495},{"$f":" InpV!AB$40","v":0.79065962259070299},{"$f":" InpV!AC$40","v":0.78749773849254301},{"$f":" InpV!AD$40","v":0.78511109080909303},{"$f":" InpV!AE$40","v":0.78303072907951699},{"$f":" InpV!AF$40","v":0.78132794370240399},{"$f":" InpV!AG$40","v":0.77962048197491896},{"$f":" InpV!AH$40","v":0.77819813610604605},{"$f":" InpV!AI$40","v":0.77688786902711304},{"$f":" InpV!AJ$40","v":0.77566646529244199},{"$f":" InpV!AK$40","v":0.77469862538783796},{"$f":" InpV!AL$40","v":0.77396894899257496},{"$f":" InpV!AM$40","v":0.77348206196168301},{"$f":" InpV!AN$40","v":0.77325706117097603},{"$f":" InpV!AO$40","v":0.773222223784232},{"$f":" InpV!AP$40","v":0.77331770041692904},{"$f":" InpV!AQ$40","v":0.77349644740778301},{"$f":" InpV!AR$40","v":0.77368270131111305},{"$f":" InpV!AS$40","v":0.77385748343329597},{"$f":" InpV!AT$40","v":0.77385748343329597},{"$f":" InpV!AU$40","v":0.77385748343329597},{"$f":" InpV!AV$40","v":0.77385748343329597},{"$f":" InpV!AW$40","v":0.77385748343329597},{"$f":" InpV!AX$40","v":0.77385748343329597},{"$f":" InpV!AY$40","v":0.77385748343329597},{"$f":" InpV!AZ$40","v":0.77385748343329597},{"$f":" InpV!BA$40","v":0.77385748343329597},{"$f":" InpV!BB$40","v":0.77385748343329597},{"$f":" InpV!BC$40","v":0}]
[null,null,null,null,{"$f":" Volume!E$57","v":"Reduction in truck miles - Build"},{"$f":" Volume!F$57","v":0},{"$f":" Volume!G$57","v":"miles"},{"$f":" Volume!H$57","v":64137371.841755629},{"$f":" Volume!I$57","v":0},{"$f":" Volume!J$57","v":0},{"$f":" Volume!K$57","v":0},{"$f":" Volume!L$57","v":0},{"$f":" Volume!M$57","v":0},{"$f":" Volume!N$57","v":0},{"$f":" Volume!O$57","v":0},{"$f":" Volume!P$57","v":0},{"$f":" Volume!Q$57","v":0},{"$f":" Volume!R$57","v":0},{"$f":" Volume!S$57","v":1410297.1402497578},{"$f":" Volume!T$57","v":1415708.3418925004},{"$f":" Volume!U$57","v":1539374.0435891396},{"$f":" Volume!V$57","v":1543939.0669477331},{"$f":" Volume!W$57","v":1679705.1181077154},{"$f":" Volume!X$57","v":1684454.5649384942},{"$f":" Volume!Y$57","v":1833520.8029749852},{"$f":" Volume!Z$57","v":1838461.1823416764},{"$f":" Volume!AA$57","v":1875230.8833198487},{"$f":" Volume!AB$57","v":1912736.1084988604},{"$f":" Volume!AC$57","v":1950989.8760061581},{"$f":" Volume!AD$57","v":1990011.7130329146},{"$f":" Volume!AE$57","v":2029810.2983307634},{"$f":" Volume!AF$57","v":2070407.3287787833},{"$f":" Volume!AG$57","v":2111815.822504424},{"$f":" Volume!AH$57","v":2154050.9673230425},{"$f":" Volume!AI$57","v":2197132.29042581},{"$f":" Volume!AJ$57","v":2241074.9796280856},{"$f":" Volume!AK$57","v":2285896.3924331302},{"$f":" Volume!AL$57","v":2331613.8863442112},{"$f":" Volume!AM$57","v":2378246.9885525},{"$f":" Volume!AN$57","v":2425810.8868733547},{"$f":" Volume!AO$57","v":2474327.2781858551},{"$f":" Volume!AP$57","v":2523815.6896811728},{"$f":" Volume!AQ$57","v":2574291.3091746652},{"$f":" Volume!AR$57","v":2625775.8335454133},{"$f":" Volume!AS$57","v":2678293.1293604067},{"$f":" Volume!AT$57","v":2731858.3844349999},{"$f":" Volume!AU$57","v":2786495.4653361836},{"$f":" Volume!AV$57","v":2842226.0689430386},{"$f":" Volume!AW$57","v":0},{"$f":" Volume!AX$57","v":0},{"$f":" Volume!AY$57","v":0},{"$f":" Volume!AZ$57","v":0},{"$f":" Volume!BA$57","v":0},{"$f":" Volume!BB$57","v":0},{"$f":" Volume!BC$57","v":0}]
[null,null,null,null,{"$f":" Time!E$46","v":"Forecast period flag"},{"$f":" Time!F$46","v":0},{"$f":" Time!G$46","v":"flag"},{"$f":" Time!H$46","v":33},{"$f":" Time!I$46","v":0},{"$f":" Time!J$46","v":0},{"$f":" Time!K$46","v":0},{"$f":" Time!L$46","v":0},{"$f":" Time!M$46","v":0},{"$f":" Time!N$46","v":0},{"$f":" Time!O$46","v":0},{"$f":" Time!P$46","v":1},{"$f":" Time!Q$46","v":1},{"$f":" Time!R$46","v":1},{"$f":" Time!S$46","v":1},{"$f":" Time!T$46","v":1},{"$f":" Time!U$46","v":1},{"$f":" Time!V$46","v":1},{"$f":" Time!W$46","v":1},{"$f":" Time!X$46","v":1},{"$f":" Time!Y$46","v":1},{"$f":" Time!Z$46","v":1},{"$f":" Time!AA$46","v":1},{"$f":" Time!AB$46","v":1},{"$f":" Time!AC$46","v":1},{"$f":" Time!AD$46","v":1},{"$f":" Time!AE$46","v":1},{"$f":" Time!AF$46","v":1},{"$f":" Time!AG$46","v":1},{"$f":" Time!AH$46","v":1},{"$f":" Time!AI$46","v":1},{"$f":" Time!AJ$46","v":1},{"$f":" Time!AK$46","v":1},{"$f":" Time!AL$46","v":1},{"$f":" Time!AM$46","v":1},{"$f":" Time!AN$46","v":1},{"$f":" Time!AO$46","v":1},{"$f":" Time!AP$46","v":1},{"$f":" Time!AQ$46","v":1},{"$f":" Time!AR$46","v":1},{"$f":" Time!AS$46","v":1},{"$f":" Time!AT$46","v":1},{"$f":" Time!AU$46","v":1},{"$f":" Time!AV$46","v":1},{"$f":" Time!AW$46","v":0},{"$f":" Time!AX$46","v":0},{"$f":" Time!AY$46","v":0},{"$f":" Time!AZ$46","v":0},{"$f":" Time!BA$46","v":0},{"$f":" Time!BB$46","v":0},{"$f":" Time!BC$46","v":0}]
[null,null,null,null,"Reduction in NOx emissions - Highway - Build",null,"metric tons",{"$f":" SUM(J147:BC147)","v":50.722158551849958},null,{"$f":"J144 * J145 / $F143 * J146","v":0},0,0,0,0,0,0,0,0,1.3160979679400004,1.2649933127424178,1.3300053223151596,1.3010026184009846,1.3891907867549018,1.3736118603842178,1.4791771346805571,1.4707855176348055,1.4902365036927916,1.5123232096613188,1.5364001151766964,1.5623802667421434,1.5894038377950495,1.6176671008211139,1.6464148693831588,1.6762784478482171,1.7069254230795674,1.7383267079034488,1.7708807929969637,1.8045967490703221,1.8395313845597507,1.8757753973402493,1.9132048404088531,1.9517113454204105,1.9912051822393344,2.0315173399348549,2.0726171809835314,2.1140690544750189,2.1563503684033498,2.1994779130607696,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":" E147","v":"Reduction in NOx emissions - Highway - Build"},0,"metric tons",50.722158551849958,0,0,0,0,0,0,0,0,0,0,1.3160979679400004,1.2649933127424178,1.3300053223151596,1.3010026184009846,1.3891907867549018,1.3736118603842178,1.4791771346805571,1.4707855176348055,1.4902365036927916,1.5123232096613188,1.5364001151766964,1.5623802667421434,1.5894038377950495,1.6176671008211139,1.6464148693831588,1.6762784478482171,1.7069254230795674,1.7383267079034488,1.7708807929969637,1.8045967490703221,1.8395313845597507,1.8757753973402493,1.9132048404088531,1.9517113454204105,1.9912051822393344,2.0315173399348549,2.0726171809835314,2.1140690544750189,2.1563503684033498,2.1994779130607696,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" InpV!E$35","v":"Damage costs for emissions - NOx - 2019 US$"},{"$f":" InpV!F$35","v":0},{"$f":" InpV!G$35","v":"US$ / metric ton"},{"$f":" InpV!H$35","v":"https://www.transportation.gov/sites/dot.gov/files/2021-02/Benefit%20Cost%20Analysis%20Guidance%202021.pdf"},{"$f":" InpV!I$35","v":0},{"$f":" InpV!J$35","v":0},{"$f":" InpV!K$35","v":0},{"$f":" InpV!L$35","v":0},{"$f":" InpV!M$35","v":0},{"$f":" InpV!N$35","v":0},{"$f":" InpV!O$35","v":15700},{"$f":" InpV!P$35","v":15900},{"$f":" InpV!Q$35","v":16100},{"$f":" InpV!R$35","v":16400},{"$f":" InpV!S$35","v":16600},{"$f":" InpV!T$35","v":16800},{"$f":" InpV!U$35","v":17000},{"$f":" InpV!V$35","v":17300},{"$f":" InpV!W$35","v":17500},{"$f":" InpV!X$35","v":17700},{"$f":" InpV!Y$35","v":18000},{"$f":" InpV!Z$35","v":18000},{"$f":" InpV!AA$35","v":18000},{"$f":" InpV!AB$35","v":18000},{"$f":" InpV!AC$35","v":18000},{"$f":" InpV!AD$35","v":18000},{"$f":" InpV!AE$35","v":18000},{"$f":" InpV!AF$35","v":18000},{"$f":" InpV!AG$35","v":18000},{"$f":" InpV!AH$35","v":18000},{"$f":" InpV!AI$35","v":18000},{"$f":" InpV!AJ$35","v":18000},{"$f":" InpV!AK$35","v":18000},{"$f":" InpV!AL$35","v":18000},{"$f":" InpV!AM$35","v":18000},{"$f":" InpV!AN$35","v":18000},{"$f":" InpV!AO$35","v":18000},{"$f":" InpV!AP$35","v":18000},{"$f":" InpV!AQ$35","v":18000},{"$f":" InpV!AR$35","v":18000},{"$f":" InpV!AS$35","v":18000},{"$f":" InpV!AT$35","v":18000},{"$f":" InpV!AU$35","v":18000},{"$f":" InpV!AV$35","v":18000},{"$f":" InpV!AW$35","v":18000},{"$f":" InpV!AX$35","v":18000},{"$f":" InpV!AY$35","v":18000},{"$f":" InpV!AZ$35","v":18000},{"$f":" InpV!BA$35","v":18000},{"$f":" InpV!BB$35","v":18000},{"$f":" InpV!BC$35","v":0}]
[null,null,null,null,"Reduction in NOx emission costs - Highway - Build",null,"US$",{"$f":" SUM(J151:BC151)","v":906290.93869620387},null,{"$f":"J149 * J150","v":0},{"$f":"K149 * K150","v":0},{"$f":"L149 * L150","v":0},{"$f":"M149 * M150","v":0},{"$f":"N149 * N150","v":0},{"$f":"O149 * O150","v":0},{"$f":"P149 * P150","v":0},{"$f":"Q149 * Q150","v":0},{"$f":"R149 * R150","v":0},{"$f":"S149 * S150","v":21847.226267804006},{"$f":"T149 * T150","v":21251.88765407262},{"$f":"U149 * U150","v":22610.090479357714},{"$f":"V149 * V150","v":22507.345298337033},{"$f":"W149 * W150","v":24310.838768210782},{"$f":"X149 * X150","v":24312.929928800655},{"$f":"Y149 * Y150","v":26625.188424250027},{"$f":"Z149 * Z150","v":26474.139317426499},{"$f":"AA149 * AA150","v":26824.257066470247},{"$f":"AB149 * AB150","v":27221.817773903738},{"$f":"AC149 * AC150","v":27655.202073180535},{"$f":"AD149 * AD150","v":28122.84480135858},{"$f":"AE149 * AE150","v":28609.269080310889},{"$f":"AF149 * AF150","v":29118.007814780049},{"$f":"AG149 * AG150","v":29635.467648896858},{"$f":"AH149 * AH150","v":30173.012061267909},{"$f":"AI149 * AI150","v":30724.657615432214},{"$f":"AJ149 * AJ150","v":31289.880742262078},{"$f":"AK149 * AK150","v":31875.854273945344},{"$f":"AL149 * AL150","v":32482.741483265796},{"$f":"AM149 * AM150","v":33111.564922075515},{"$f":"AN149 * AN150","v":33763.957152124487},{"$f":"AO149 * AO150","v":34437.687127359357},{"$f":"AP149 * AP150","v":35130.804217567391},{"$f":"AQ149 * AQ150","v":35841.69328030802},{"$f":"AR149 * AR150","v":36567.312118827387},{"$f":"AS149 * AS150","v":37307.109257703567},{"$f":"AT149 * AT150","v":38053.242980550342},{"$f":"AU149 * AU150","v":38814.306631260297},{"$f":"AV149 * AV150","v":39590.602435093853},{"$f":"AW149 * AW150","v":0},{"$f":"AX149 * AX150","v":0},{"$f":"AY149 * AY150","v":0},{"$f":"AZ149 * AZ150","v":0},{"$f":"BA149 * BA150","v":0},{"$f":"BB149 * BB150","v":0},{"$f":"BC149 * BC150","v":0}]
[]
[null,null,null,null,{"$f":" E151","v":"Reduction in NOx emission costs - Highway - Build"},0,"US$",906290.93869620387,0,0,0,0,0,0,0,0,0,0,21847.226267804006,21251.88765407262,22610.090479357714,22507.345298337033,24310.838768210782,24312.929928800655,26625.188424250027,26474.139317426499,26824.257066470247,27221.817773903738,27655.202073180535,28122.84480135858,28609.269080310889,29118.007814780049,29635.467648896858,30173.012061267909,30724.657615432214,31289.880742262078,31875.854273945344,32482.741483265796,33111.564922075515,33763.957152124487,34437.687127359357,35130.804217567391,35841.69328030802,36567.312118827387,37307.109257703567,38053.242980550342,38814.306631260297,39590.602435093853,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" Time!E$73","v":"Discount rate multiplier (excluding CO2 emissions)"},{"$f":" Time!F$73","v":0},{"$f":" Time!G$73","v":"factor"},{"$f":" Time!H$73","v":0},{"$f":" Time!I$73","v":0},{"$f":" Time!J$73","v":0.7628952120475252},{"$f":" Time!K$73","v":0.81629787689085187},{"$f":" Time!L$73","v":0.87343872827321156},{"$f":" Time!M$73","v":0.93457943925233644},{"$f":" Time!N$73","v":1},{"$f":" Time!O$73","v":1.07},{"$f":" Time!P$73","v":1.1449},{"$f":" Time!Q$73","v":1.2250430000000001},{"$f":" Time!R$73","v":1.31079601},{"$f":" Time!S$73","v":1.4025517307000002},{"$f":" Time!T$73","v":1.5007303518490001},{"$f":" Time!U$73","v":1.6057814764784302},{"$f":" Time!V$73","v":1.7181861798319202},{"$f":" Time!W$73","v":1.8384592124201549},{"$f":" Time!X$73","v":1.9671513572895656},{"$f":" Time!Y$73","v":2.1048519522998355},{"$f":" Time!Z$73","v":2.2521915889608235},{"$f":" Time!AA$73","v":2.4098450001880813},{"$f":" Time!AB$73","v":2.5785341502012469},{"$f":" Time!AC$73","v":2.7590315407153345},{"$f":" Time!AD$73","v":2.9521637485654075},{"$f":" Time!AE$73","v":3.1588152109649861},{"$f":" Time!AF$73","v":3.3799322757325352},{"$f":" Time!AG$73","v":3.6165275350338129},{"$f":" Time!AH$73","v":3.8696844624861795},{"$f":" Time!AI$73","v":4.1405623748602123},{"$f":" Time!AJ$73","v":4.4304017411004271},{"$f":" Time!AK$73","v":4.740529862977457},{"$f":" Time!AL$73","v":5.0723669533858793},{"$f":" Time!AM$73","v":5.4274326401228912},{"$f":" Time!AN$73","v":5.807352924931493},{"$f":" Time!AO$73","v":6.2138676296766988},{"$f":" Time!AP$73","v":6.6488383637540664},{"$f":" Time!AQ$73","v":7.1142570492168513},{"$f":" Time!AR$73","v":7.6122550426620306},{"$f":" Time!AS$73","v":8.1451128956483743},{"$f":" Time!AT$73","v":8.7152707983437594},{"$f":" Time!AU$73","v":9.3253397542278229},{"$f":" Time!AV$73","v":9.9781135370237699},{"$f":" Time!AW$73","v":10.676581484615435},{"$f":" Time!AX$73","v":11.423942188538515},{"$f":" Time!AY$73","v":12.223618141736212},{"$f":" Time!AZ$73","v":13.079271411657746},{"$f":" Time!BA$73","v":13.994820410473789},{"$f":" Time!BB$73","v":14.974457839206954},{"$f":" Time!BC$73","v":16.022669887951441}]
[null,null,null,null,{"$f":"E153 & \" - PV\"","v":"Reduction in NOx emission costs - Highway - Build - PV"},null,"US$",{"$f":"SUM(J155:BC155)","v":259076.32349091809},null,{"$f":"IF(J153 > 0, J153 / J154, 0)","v":0},{"$f":"IF(K153 > 0, K153 / K154, 0)","v":0},{"$f":"IF(L153 > 0, L153 / L154, 0)","v":0},{"$f":"IF(M153 > 0, M153 / M154, 0)","v":0},{"$f":"IF(N153 > 0, N153 / N154, 0)","v":0},{"$f":"IF(O153 > 0, O153 / O154, 0)","v":0},{"$f":"IF(P153 > 0, P153 / P154, 0)","v":0},{"$f":"IF(Q153 > 0, Q153 / Q154, 0)","v":0},{"$f":"IF(R153 > 0, R153 / R154, 0)","v":0},{"$f":"IF(S153 > 0, S153 / S154, 0)","v":15576.770388996822},{"$f":"IF(T153 > 0, T153 / T154, 0)","v":14161.030079713437},{"$f":"IF(U153 > 0, U153 / U154, 0)","v":14080.428010007266},{"$f":"IF(V153 > 0, V153 / V154, 0)","v":13099.479883221265},{"$f":"IF(W153 > 0, W153 / W154, 0)","v":13223.48551655269},{"$f":"IF(X153 > 0, X153 / X154, 0)","v":12359.460719026807},{"$f":"IF(Y153 > 0, Y153 / Y154, 0)","v":12649.435222823347},{"$f":"IF(Z153 > 0, Z153 / Z154, 0)","v":11754.834467542722},{"$f":"IF(AA153 > 0, AA153 / AA154, 0)","v":11131.11302360803},{"$f":"IF(AB153 > 0, AB153 / AB154, 0)","v":10557.090264551725},{"$f":"IF(AC153 > 0, AC153 / AC154, 0)","v":10023.517913829419},{"$f":"IF(AD153 > 0, AD153 / AD154, 0)","v":9526.1805226843426},{"$f":"IF(AE153 > 0, AE153 / AE154, 0)","v":9056.9619207231335},{"$f":"IF(AF153 > 0, AF153 / AF154, 0)","v":8614.9678275637289},{"$f":"IF(AG153 > 0, AG153 / AG154, 0)","v":8194.4537575931336},{"$f":"IF(AH153 > 0, AH153 / AH154, 0)","v":7797.279688763686},{"$f":"IF(AI153 > 0, AI153 / AI154, 0)","v":7420.4068997920831},{"$f":"IF(AJ153 > 0, AJ153 / AJ154, 0)","v":7062.538020421207},{"$f":"IF(AK153 > 0, AK153 / AK154, 0)","v":6724.1121130549291},{"$f":"IF(AL153 > 0, AL153 / AL154, 0)","v":6403.8626900964036},{"$f":"IF(AM153 > 0, AM153 / AM154, 0)","v":6100.7786033666525},{"$f":"IF(AN153 > 0, AN153 / AN154, 0)","v":5814.0012478271738},{"$f":"IF(AO153 > 0, AO153 / AO154, 0)","v":5542.0696383825471},{"$f":"IF(AP153 > 0, AP153 / AP154, 0)","v":5283.7506787774937},{"$f":"IF(AQ153 > 0, AQ153 / AQ154, 0)","v":5038.0093145852143},{"$f":"IF(AR153 > 0, AR153 / AR154, 0)","v":4803.7423751424494},{"$f":"IF(AS153 > 0, AS153 / AS154, 0)","v":4580.3059743512385},{"$f":"IF(AT153 > 0, AT153 / AT154, 0)","v":4366.2720139208914},{"$f":"IF(AU153 > 0, AU153 / AU154, 0)","v":4162.2404817650831},{"$f":"IF(AV153 > 0, AV153 / AV154, 0)","v":3967.7442322331776},{"$f":"IF(AW153 > 0, AW153 / AW154, 0)","v":0},{"$f":"IF(AX153 > 0, AX153 / AX154, 0)","v":0},{"$f":"IF(AY153 > 0, AY153 / AY154, 0)","v":0},{"$f":"IF(AZ153 > 0, AZ153 / AZ154, 0)","v":0},{"$f":"IF(BA153 > 0, BA153 / BA154, 0)","v":0},{"$f":"IF(BB153 > 0, BB153 / BB154, 0)","v":0},{"$f":"IF(BC153 > 0, BC153 / BC154, 0)","v":0}]
[]
[null,"PM 2.5 Emissions"]
[null,null,null,null,{"$f":" InpC!E$95","v":"Grams per metric ton"},{"$f":" InpC!F$95","v":1000000},{"$f":" InpC!G$95","v":"gram / metric ton"}]
[null,null,null,null,{"$f":" InpV!E$41","v":"PM 2.5 emission rate - Truck"},{"$f":" InpV!F$41","v":0},{"$f":" InpV!G$41","v":"gram / mile"},{"$f":" InpV!H$41","v":"EMFAC 2021"},{"$f":" InpV!I$41","v":0},{"$f":" InpV!J$41","v":0},{"$f":" InpV!K$41","v":0},{"$f":" InpV!L$41","v":0},{"$f":" InpV!M$41","v":0},{"$f":" InpV!N$41","v":6.0761476188059098E-2},{"$f":" InpV!O$41","v":4.1177370499647099E-2},{"$f":" InpV!P$41","v":3.10322707962917E-2},{"$f":" InpV!Q$41","v":2.5238968036406201E-2},{"$f":" InpV!R$41","v":2.3923654223878502E-2},{"$f":" InpV!S$41","v":2.3413980159398402E-2},{"$f":" InpV!T$41","v":2.28441465630983E-2},{"$f":" InpV!U$41","v":2.2540023406461201E-2},{"$f":" InpV!V$41","v":2.2307951639529099E-2},{"$f":" InpV!W$41","v":2.2133524322995101E-2},{"$f":" InpV!X$41","v":2.1990000817495501E-2},{"$f":" InpV!Y$41","v":2.1871072044609599E-2},{"$f":" InpV!Z$41","v":2.1767326682590502E-2},{"$f":" InpV!AA$41","v":2.1674024379878899E-2},{"$f":" InpV!AB$41","v":2.1596944746533699E-2},{"$f":" InpV!AC$41","v":2.15294264138788E-2},{"$f":" InpV!AD$41","v":2.1475577018194299E-2},{"$f":" InpV!AE$41","v":2.1422935280929398E-2},{"$f":" InpV!AF$41","v":2.13753600037885E-2},{"$f":" InpV!AG$41","v":2.1330255209351601E-2},{"$f":" InpV!AH$41","v":2.1280827210610101E-2},{"$f":" InpV!AI$41","v":2.1231907779457899E-2},{"$f":" InpV!AJ$41","v":2.1183384716427701E-2},{"$f":" InpV!AK$41","v":2.1141905201369E-2},{"$f":" InpV!AL$41","v":2.11086201026385E-2},{"$f":" InpV!AM$41","v":2.1084932125555102E-2},{"$f":" InpV!AN$41","v":2.1072522710332699E-2},{"$f":" InpV!AO$41","v":2.1069203368240801E-2},{"$f":" InpV!AP$41","v":2.10726537458658E-2},{"$f":" InpV!AQ$41","v":2.1080758095553601E-2},{"$f":" InpV!AR$41","v":2.1090156460777498E-2},{"$f":" InpV!AS$41","v":2.1099491301924699E-2},{"$f":" InpV!AT$41","v":2.1099491301924699E-2},{"$f":" InpV!AU$41","v":2.1099491301924699E-2},{"$f":" InpV!AV$41","v":2.1099491301924699E-2},{"$f":" InpV!AW$41","v":2.1099491301924699E-2},{"$f":" InpV!AX$41","v":2.1099491301924699E-2},{"$f":" InpV!AY$41","v":2.1099491301924699E-2},{"$f":" InpV!AZ$41","v":2.1099491301924699E-2},{"$f":" InpV!BA$41","v":2.1099491301924699E-2},{"$f":" InpV!BB$41","v":2.1099491301924699E-2},{"$f":" InpV!BC$41","v":0}]
[null,null,null,null,{"$f":" Volume!E$57","v":"Reduction in truck miles - Build"},{"$f":" Volume!F$57","v":0},{"$f":" Volume!G$57","v":"miles"},{"$f":" Volume!H$57","v":64137371.841755629},{"$f":" Volume!I$57","v":0},{"$f":" Volume!J$57","v":0},{"$f":" Volume!K$57","v":0},{"$f":" Volume!L$57","v":0},{"$f":" Volume!M$57","v":0},{"$f":" Volume!N$57","v":0},{"$f":" Volume!O$57","v":0},{"$f":" Volume!P$57","v":0},{"$f":" Volume!Q$57","v":0},{"$f":" Volume!R$57","v":0},{"$f":" Volume!S$57","v":1410297.1402497578},{"$f":" Volume!T$57","v":1415708.3418925004},{"$f":" Volume!U$57","v":1539374.0435891396},{"$f":" Volume!V$57","v":1543939.0669477331},{"$f":" Volume!W$57","v":1679705.1181077154},{"$f":" Volume!X$57","v":1684454.5649384942},{"$f":" Volume!Y$57","v":1833520.8029749852},{"$f":" Volume!Z$57","v":1838461.1823416764},{"$f":" Volume!AA$57","v":1875230.8833198487},{"$f":" Volume!AB$57","v":1912736.1084988604},{"$f":" Volume!AC$57","v":1950989.8760061581},{"$f":" Volume!AD$57","v":1990011.7130329146},{"$f":" Volume!AE$57","v":2029810.2983307634},{"$f":" Volume!AF$57","v":2070407.3287787833},{"$f":" Volume!AG$57","v":2111815.822504424},{"$f":" Volume!AH$57","v":2154050.9673230425},{"$f":" Volume!AI$57","v":2197132.29042581},{"$f":" Volume!AJ$57","v":2241074.9796280856},{"$f":" Volume!AK$57","v":2285896.3924331302},{"$f":" Volume!AL$57","v":2331613.8863442112},{"$f":" Volume!AM$57","v":2378246.9885525},{"$f":" Volume!AN$57","v":2425810.8868733547},{"$f":" Volume!AO$57","v":2474327.2781858551},{"$f":" Volume!AP$57","v":2523815.6896811728},{"$f":" Volume!AQ$57","v":2574291.3091746652},{"$f":" Volume!AR$57","v":2625775.8335454133},{"$f":" Volume!AS$57","v":2678293.1293604067},{"$f":" Volume!AT$57","v":2731858.3844349999},{"$f":" Volume!AU$57","v":2786495.4653361836},{"$f":" Volume!AV$57","v":2842226.0689430386},{"$f":" Volume!AW$57","v":0},{"$f":" Volume!AX$57","v":0},{"$f":" Volume!AY$57","v":0},{"$f":" Volume!AZ$57","v":0},{"$f":" Volume!BA$57","v":0},{"$f":" Volume!BB$57","v":0},{"$f":" Volume!BC$57","v":0}]
[null,null,null,null,{"$f":" Time!E$46","v":"Forecast period flag"},{"$f":" Time!F$46","v":0},{"$f":" Time!G$46","v":"flag"},{"$f":" Time!H$46","v":33},{"$f":" Time!I$46","v":0},{"$f":" Time!J$46","v":0},{"$f":" Time!K$46","v":0},{"$f":" Time!L$46","v":0},{"$f":" Time!M$46","v":0},{"$f":" Time!N$46","v":0},{"$f":" Time!O$46","v":0},{"$f":" Time!P$46","v":1},{"$f":" Time!Q$46","v":1},{"$f":" Time!R$46","v":1},{"$f":" Time!S$46","v":1},{"$f":" Time!T$46","v":1},{"$f":" Time!U$46","v":1},{"$f":" Time!V$46","v":1},{"$f":" Time!W$46","v":1},{"$f":" Time!X$46","v":1},{"$f":" Time!Y$46","v":1},{"$f":" Time!Z$46","v":1},{"$f":" Time!AA$46","v":1},{"$f":" Time!AB$46","v":1},{"$f":" Time!AC$46","v":1},{"$f":" Time!AD$46","v":1},{"$f":" Time!AE$46","v":1},{"$f":" Time!AF$46","v":1},{"$f":" Time!AG$46","v":1},{"$f":" Time!AH$46","v":1},{"$f":" Time!AI$46","v":1},{"$f":" Time!AJ$46","v":1},{"$f":" Time!AK$46","v":1},{"$f":" Time!AL$46","v":1},{"$f":" Time!AM$46","v":1},{"$f":" Time!AN$46","v":1},{"$f":" Time!AO$46","v":1},{"$f":" Time!AP$46","v":1},{"$f":" Time!AQ$46","v":1},{"$f":" Time!AR$46","v":1},{"$f":" Time!AS$46","v":1},{"$f":" Time!AT$46","v":1},{"$f":" Time!AU$46","v":1},{"$f":" Time!AV$46","v":1},{"$f":" Time!AW$46","v":0},{"$f":" Time!AX$46","v":0},{"$f":" Time!AY$46","v":0},{"$f":" Time!AZ$46","v":0},{"$f":" Time!BA$46","v":0},{"$f":" Time!BB$46","v":0},{"$f":" Time!BC$46","v":0}]
[null,null,null,null,"Reduction in PM 2.5 emissions - Highway - Build",null,"metric tons",{"$f":" SUM(J162:BC162)","v":1.3749661091696264},null,{"$f":"J159 * J160 / $F158 * J161","v":0},0,0,0,0,0,0,0,0,3.3020669260664139E-2,3.2340648852793155E-2,3.4697526973798035E-2,3.4442118039849708E-2,3.7177794087096476E-2,3.7041157260031522E-2,4.0101065577156349E-2,4.0018385149292852E-2,4.0643799882976242E-2,4.1309256049949776E-2,4.2003692969697103E-2,4.2736649810347131E-2,4.3484494653703937E-2,4.4255702007128597E-2,4.5045570449166128E-2,4.5839986438449214E-2,4.6649310169589911E-2,4.7473553471822111E-2,4.8328204828972633E-2,4.9217151752876498E-2,5.0145176331435289E-2,5.1117955004611075E-2,5.2132104623683513E-2,5.318349414703484E-2,5.4268012356197104E-2,5.5378023160401225E-2,5.6510622586944587E-2,5.764082222047634E-2,5.8793636833713421E-2,5.996952421976727E-2,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":" E162","v":"Reduction in PM 2.5 emissions - Highway - Build"},0,"metric tons",1.3749661091696264,0,0,0,0,0,0,0,0,0,0,3.3020669260664139E-2,3.2340648852793155E-2,3.4697526973798035E-2,3.4442118039849708E-2,3.7177794087096476E-2,3.7041157260031522E-2,4.0101065577156349E-2,4.0018385149292852E-2,4.0643799882976242E-2,4.1309256049949776E-2,4.2003692969697103E-2,4.2736649810347131E-2,4.3484494653703937E-2,4.4255702007128597E-2,4.5045570449166128E-2,4.5839986438449214E-2,4.6649310169589911E-2,4.7473553471822111E-2,4.8328204828972633E-2,4.9217151752876498E-2,5.0145176331435289E-2,5.1117955004611075E-2,5.2132104623683513E-2,5.318349414703484E-2,5.4268012356197104E-2,5.5378023160401225E-2,5.6510622586944587E-2,5.764082222047634E-2,5.8793636833713421E-2,5.996952421976727E-2,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" InpV!E$36","v":"Damage costs for emissions - PM 2.5 - 2019 US$"},{"$f":" InpV!F$36","v":0},{"$f":" InpV!G$36","v":"US$ / metric ton"},{"$f":" InpV!H$36","v":"https://www.transportation.gov/sites/dot.gov/files/2021-02/Benefit%20Cost%20Analysis%20Guidance%202021.pdf"},{"$f":" InpV!I$36","v":0},{"$f":" InpV!J$36","v":0},{"$f":" InpV!K$36","v":0},{"$f":" InpV!L$36","v":0},{"$f":" InpV!M$36","v":0},{"$f":" InpV!N$36","v":0},{"$f":" InpV!O$36","v":729300},{"$f":" InpV!P$36","v":742300},{"$f":" InpV!Q$36","v":755500},{"$f":" InpV!R$36","v":769000},{"$f":" InpV!S$36","v":782700},{"$f":" InpV!T$36","v":796600},{"$f":" InpV!U$36","v":807500},{"$f":" InpV!V$36","v":818600},{"$f":" InpV!W$36","v":829800},{"$f":" InpV!X$36","v":841200},{"$f":" InpV!Y$36","v":852700},{"$f":" InpV!Z$36","v":852700},{"$f":" InpV!AA$36","v":852700},{"$f":" InpV!AB$36","v":852700},{"$f":" InpV!AC$36","v":852700},{"$f":" InpV!AD$36","v":852700},{"$f":" InpV!AE$36","v":852700},{"$f":" InpV!AF$36","v":852700},{"$f":" InpV!AG$36","v":852700},{"$f":" InpV!AH$36","v":852700},{"$f":" InpV!AI$36","v":852700},{"$f":" InpV!AJ$36","v":852700},{"$f":" InpV!AK$36","v":852700},{"$f":" InpV!AL$36","v":852700},{"$f":" InpV!AM$36","v":852700},{"$f":" InpV!AN$36","v":852700},{"$f":" InpV!AO$36","v":852700},{"$f":" InpV!AP$36","v":852700},{"$f":" InpV!AQ$36","v":852700},{"$f":" InpV!AR$36","v":852700},{"$f":" InpV!AS$36","v":852700},{"$f":" InpV!AT$36","v":852700},{"$f":" InpV!AU$36","v":852700},{"$f":" InpV!AV$36","v":852700},{"$f":" InpV!AW$36","v":852700},{"$f":" InpV!AX$36","v":852700},{"$f":" InpV!AY$36","v":852700},{"$f":" InpV!AZ$36","v":852700},{"$f":" InpV!BA$36","v":852700},{"$f":" InpV!BB$36","v":852700},{"$f":" InpV!BC$36","v":0}]
[null,null,null,null,"Reduction in PM 2.5 emission costs - Highway - Build",null,"US$",{"$f":" SUM(J166:BC166)","v":1164287.6948025927},null,{"$f":"J164 * J165","v":0},{"$f":"K164 * K165","v":0},{"$f":"L164 * L165","v":0},{"$f":"M164 * M165","v":0},{"$f":"N164 * N165","v":0},{"$f":"O164 * O165","v":0},{"$f":"P164 * P165","v":0},{"$f":"Q164 * Q165","v":0},{"$f":"R164 * R165","v":0},{"$f":"S164 * S165","v":25845.277830321822},{"$f":"T164 * T165","v":25762.560876135027},{"$f":"U164 * U165","v":28018.253031341912},{"$f":"V164 * V165","v":28194.317827420971},{"$f":"W164 * W165","v":30850.133533472657},{"$f":"X164 * X165","v":31159.021487138518},{"$f":"Y164 * Y165","v":34194.178617641221},{"$f":"Z164 * Z165","v":34123.677016802016},{"$f":"AA164 * AA165","v":34656.968160213844},{"$f":"AB164 * AB165","v":35224.402633792175},{"$f":"AC164 * AC165","v":35816.548995260717},{"$f":"AD164 * AD165","v":36441.541293283},{"$f":"AE164 * AE165","v":37079.228591213345},{"$f":"AF164 * AF165","v":37736.837101478552},{"$f":"AG164 * AG165","v":38410.357922003954},{"$f":"AH164 * AH165","v":39087.756436065647},{"$f":"AI164 * AI165","v":39777.866781609315},{"$f":"AJ164 * AJ165","v":40480.699045422713},{"$f":"AK164 * AK165","v":41209.460257664963},{"$f":"AL164 * AL165","v":41967.465299677788},{"$f":"AM164 * AM165","v":42758.791857814867},{"$f":"AN164 * AN165","v":43588.280232431862},{"$f":"AO164 * AO165","v":44453.045612614929},{"$f":"AP164 * AP165","v":45349.565459176607},{"$f":"AQ164 * AQ165","v":46274.33413612927},{"$f":"AR164 * AR165","v":47220.840348874124},{"$f":"AS164 * AS165","v":48186.607879887648},{"$f":"AT164 * AT165","v":49150.329107400175},{"$f":"AU164 * AU165","v":50133.334128107432},{"$f":"AV164 * AV165","v":51136.013302195548},{"$f":"AW164 * AW165","v":0},{"$f":"AX164 * AX165","v":0},{"$f":"AY164 * AY165","v":0},{"$f":"AZ164 * AZ165","v":0},{"$f":"BA164 * BA165","v":0},{"$f":"BB164 * BB165","v":0},{"$f":"BC164 * BC165","v":0}]
[]
[null,null,null,null,{"$f":" E166","v":"Reduction in PM 2.5 emission costs - Highway - Build"},0,"US$",1164287.6948025927,0,0,0,0,0,0,0,0,0,0,25845.277830321822,25762.560876135027,28018.253031341912,28194.317827420971,30850.133533472657,31159.021487138518,34194.178617641221,34123.677016802016,34656.968160213844,35224.402633792175,35816.548995260717,36441.541293283,37079.228591213345,37736.837101478552,38410.357922003954,39087.756436065647,39777.866781609315,40480.699045422713,41209.460257664963,41967.465299677788,42758.791857814867,43588.280232431862,44453.045612614929,45349.565459176607,46274.33413612927,47220.840348874124,48186.607879887648,49150.329107400175,50133.334128107432,51136.013302195548,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" Time!E$73","v":"Discount rate multiplier (excluding CO2 emissions)"},{"$f":" Time!F$73","v":0},{"$f":" Time!G$73","v":"factor"},{"$f":" Time!H$73","v":0},{"$f":" Time!I$73","v":0},{"$f":" Time!J$73","v":0.7628952120475252},{"$f":" Time!K$73","v":0.81629787689085187},{"$f":" Time!L$73","v":0.87343872827321156},{"$f":" Time!M$73","v":0.93457943925233644},{"$f":" Time!N$73","v":1},{"$f":" Time!O$73","v":1.07},{"$f":" Time!P$73","v":1.1449},{"$f":" Time!Q$73","v":1.2250430000000001},{"$f":" Time!R$73","v":1.31079601},{"$f":" Time!S$73","v":1.4025517307000002},{"$f":" Time!T$73","v":1.5007303518490001},{"$f":" Time!U$73","v":1.6057814764784302},{"$f":" Time!V$73","v":1.7181861798319202},{"$f":" Time!W$73","v":1.8384592124201549},{"$f":" Time!X$73","v":1.9671513572895656},{"$f":" Time!Y$73","v":2.1048519522998355},{"$f":" Time!Z$73","v":2.2521915889608235},{"$f":" Time!AA$73","v":2.4098450001880813},{"$f":" Time!AB$73","v":2.5785341502012469},{"$f":" Time!AC$73","v":2.7590315407153345},{"$f":" Time!AD$73","v":2.9521637485654075},{"$f":" Time!AE$73","v":3.1588152109649861},{"$f":" Time!AF$73","v":3.3799322757325352},{"$f":" Time!AG$73","v":3.6165275350338129},{"$f":" Time!AH$73","v":3.8696844624861795},{"$f":" Time!AI$73","v":4.1405623748602123},{"$f":" Time!AJ$73","v":4.4304017411004271},{"$f":" Time!AK$73","v":4.740529862977457},{"$f":" Time!AL$73","v":5.0723669533858793},{"$f":" Time!AM$73","v":5.4274326401228912},{"$f":" Time!AN$73","v":5.807352924931493},{"$f":" Time!AO$73","v":6.2138676296766988},{"$f":" Time!AP$73","v":6.6488383637540664},{"$f":" Time!AQ$73","v":7.1142570492168513},{"$f":" Time!AR$73","v":7.6122550426620306},{"$f":" Time!AS$73","v":8.1451128956483743},{"$f":" Time!AT$73","v":8.7152707983437594},{"$f":" Time!AU$73","v":9.3253397542278229},{"$f":" Time!AV$73","v":9.9781135370237699},{"$f":" Time!AW$73","v":10.676581484615435},{"$f":" Time!AX$73","v":11.423942188538515},{"$f":" Time!AY$73","v":12.223618141736212},{"$f":" Time!AZ$73","v":13.079271411657746},{"$f":" Time!BA$73","v":13.994820410473789},{"$f":" Time!BB$73","v":14.974457839206954},{"$f":" Time!BC$73","v":16.022669887951441}]
[null,null,null,null,{"$f":"E168 & \" - PV\"","v":"Reduction in PM 2.5 emission costs - Highway - Build - PV"},null,"US$",{"$f":"SUM(J170:BC170)","v":330294.56051140046},null,{"$f":"IF(J168 > 0, J168 / J169, 0)","v":0},{"$f":"IF(K168 > 0, K168 / K169, 0)","v":0},{"$f":"IF(L168 > 0, L168 / L169, 0)","v":0},{"$f":"IF(M168 > 0, M168 / M169, 0)","v":0},{"$f":"IF(N168 > 0, N168 / N169, 0)","v":0},{"$f":"IF(O168 > 0, O168 / O169, 0)","v":0},{"$f":"IF(P168 > 0, P168 / P169, 0)","v":0},{"$f":"IF(Q168 > 0, Q168 / Q169, 0)","v":0},{"$f":"IF(R168 > 0, R168 / R169, 0)","v":0},{"$f":"IF(S168 > 0, S168 / S169, 0)","v":18427.325897935109},{"$f":"IF(T168 > 0, T168 / T169, 0)","v":17166.682105412096},{"$f":"IF(U168 > 0, U168 / U169, 0)","v":17448.359843325339},{"$f":"IF(V168 > 0, V168 / V169, 0)","v":16409.34967255938},{"$f":"IF(W168 > 0, W168 / W169, 0)","v":16780.42859208251},{"$f":"IF(X168 > 0, X168 / X169, 0)","v":15839.666516597328},{"$f":"IF(Y168 > 0, Y168 / Y169, 0)","v":16245.40793963179},{"$f":"IF(Z168 > 0, Z168 / Z169, 0)","v":15151.320688728312},{"$f":"IF(AA168 > 0, AA168 / AA169, 0)","v":14381.409658093766},{"$f":"IF(AB168 > 0, AB168 / AB169, 0)","v":13660.630645920673},{"$f":"IF(AC168 > 0, AC168 / AC169, 0)","v":12981.565620657804},{"$f":"IF(AD168 > 0, AD168 / AD169, 0)","v":12344.010833068331},{"$f":"IF(AE168 > 0, AE168 / AE169, 0)","v":11738.33419014277},{"$f":"IF(AF168 > 0, AF168 / AF169, 0)","v":11164.968414433635},{"$f":"IF(AG168 > 0, AG168 / AG169, 0)","v":10620.784039363007},{"$f":"IF(AH168 > 0, AH168 / AH169, 0)","v":10101.019040439463},{"$f":"IF(AI168 > 0, AI168 / AI169, 0)","v":9606.87539043588},{"$f":"IF(AJ168 > 0, AJ168 / AJ169, 0)","v":9137.0267102161433},{"$f":"IF(AK168 > 0, AK168 / AK169, 0)","v":8693.0072056928057},{"$f":"IF(AL168 > 0, AL168 / AL169, 0)","v":8273.7439316498767},{"$f":"IF(AM168 > 0, AM168 / AM169, 0)","v":7878.2722316470235},{"$f":"IF(AN168 > 0, AN168 / AN169, 0)","v":7505.7054041443598},{"$f":"IF(AO168 > 0, AO168 / AO169, 0)","v":7153.8449580600054},{"$f":"IF(AP168 > 0, AP168 / AP169, 0)","v":6820.6749778124158},{"$f":"IF(AQ168 > 0, AQ168 / AQ169, 0)","v":6504.4506848713345},{"$f":"IF(AR168 > 0, AR168 / AR169, 0)","v":6203.2656662487288},{"$f":"IF(AS168 > 0, AS168 / AS169, 0)","v":5916.0147314387659},{"$f":"IF(AT168 > 0, AT168 / AT169, 0)","v":5639.564190792632},{"$f":"IF(AU168 > 0, AU168 / AU169, 0)","v":5376.0329863990764},{"$f":"IF(AV168 > 0, AV168 / AV169, 0)","v":5124.8177436000778},{"$f":"IF(AW168 > 0, AW168 / AW169, 0)","v":0},{"$f":"IF(AX168 > 0, AX168 / AX169, 0)","v":0},{"$f":"IF(AY168 > 0, AY168 / AY169, 0)","v":0},{"$f":"IF(AZ168 > 0, AZ168 / AZ169, 0)","v":0},{"$f":"IF(BA168 > 0, BA168 / BA169, 0)","v":0},{"$f":"IF(BB168 > 0, BB168 / BB169, 0)","v":0},{"$f":"IF(BC168 > 0, BC168 / BC169, 0)","v":0}]
[]
[null,"SO2 Emissions"]
[null,null,null,null,{"$f":" InpC!E$95","v":"Grams per metric ton"},{"$f":" InpC!F$95","v":1000000},{"$f":" InpC!G$95","v":"gram / metric ton"}]
[null,null,null,null,{"$f":" Volume!E$57","v":"Reduction in truck miles - Build"},{"$f":" Volume!F$57","v":0},{"$f":" Volume!G$57","v":"miles"},{"$f":" Volume!H$57","v":64137371.841755629},{"$f":" Volume!I$57","v":0},{"$f":" Volume!J$57","v":0},{"$f":" Volume!K$57","v":0},{"$f":" Volume!L$57","v":0},{"$f":" Volume!M$57","v":0},{"$f":" Volume!N$57","v":0},{"$f":" Volume!O$57","v":0},{"$f":" Volume!P$57","v":0},{"$f":" Volume!Q$57","v":0},{"$f":" Volume!R$57","v":0},{"$f":" Volume!S$57","v":1410297.1402497578},{"$f":" Volume!T$57","v":1415708.3418925004},{"$f":" Volume!U$57","v":1539374.0435891396},{"$f":" Volume!V$57","v":1543939.0669477331},{"$f":" Volume!W$57","v":1679705.1181077154},{"$f":" Volume!X$57","v":1684454.5649384942},{"$f":" Volume!Y$57","v":1833520.8029749852},{"$f":" Volume!Z$57","v":1838461.1823416764},{"$f":" Volume!AA$57","v":1875230.8833198487},{"$f":" Volume!AB$57","v":1912736.1084988604},{"$f":" Volume!AC$57","v":1950989.8760061581},{"$f":" Volume!AD$57","v":1990011.7130329146},{"$f":" Volume!AE$57","v":2029810.2983307634},{"$f":" Volume!AF$57","v":2070407.3287787833},{"$f":" Volume!AG$57","v":2111815.822504424},{"$f":" Volume!AH$57","v":2154050.9673230425},{"$f":" Volume!AI$57","v":2197132.29042581},{"$f":" Volume!AJ$57","v":2241074.9796280856},{"$f":" Volume!AK$57","v":2285896.3924331302},{"$f":" Volume!AL$57","v":2331613.8863442112},{"$f":" Volume!AM$57","v":2378246.9885525},{"$f":" Volume!AN$57","v":2425810.8868733547},{"$f":" Volume!AO$57","v":2474327.2781858551},{"$f":" Volume!AP$57","v":2523815.6896811728},{"$f":" Volume!AQ$57","v":2574291.3091746652},{"$f":" Volume!AR$57","v":2625775.8335454133},{"$f":" Volume!AS$57","v":2678293.1293604067},{"$f":" Volume!AT$57","v":2731858.3844349999},{"$f":" Volume!AU$57","v":2786495.4653361836},{"$f":" Volume!AV$57","v":2842226.0689430386},{"$f":" Volume!AW$57","v":0},{"$f":" Volume!AX$57","v":0},{"$f":" Volume!AY$57","v":0},{"$f":" Volume!AZ$57","v":0},{"$f":" Volume!BA$57","v":0},{"$f":" Volume!BB$57","v":0},{"$f":" Volume!BC$57","v":0}]
[null,null,null,null,{"$f":" InpV!E$42","v":"SO2 emission rate - Truck"},{"$f":" InpV!F$42","v":0},{"$f":" InpV!G$42","v":"gram / mile"},{"$f":" InpV!H$42","v":"EMFAC 2021"},{"$f":" InpV!I$42","v":0},{"$f":" InpV!J$42","v":0},{"$f":" InpV!K$42","v":0},{"$f":" InpV!L$42","v":0},{"$f":" InpV!M$42","v":0},{"$f":" InpV!N$42","v":1.39525541261968E-2},{"$f":" InpV!O$42","v":1.39393536969348E-2},{"$f":" InpV!P$42","v":1.3842482365568299E-2},{"$f":" InpV!Q$42","v":1.3740931077042801E-2},{"$f":" InpV!R$42","v":1.3573426481068801E-2},{"$f":" InpV!S$42","v":1.3378324580220299E-2},{"$f":" InpV!T$42","v":1.3165777280964099E-2},{"$f":" InpV!U$42","v":1.29343408792079E-2},{"$f":" InpV!V$42","v":1.26585274396763E-2},{"$f":" InpV!W$42","v":1.2375432182337101E-2},{"$f":" InpV!X$42","v":1.2105104784428901E-2},{"$f":" InpV!Y$42","v":1.1856055266929099E-2},{"$f":" InpV!Z$42","v":1.16339796654265E-2},{"$f":" InpV!AA$42","v":1.14428698204371E-2},{"$f":" InpV!AB$42","v":1.12820911204207E-2},{"$f":" InpV!AC$42","v":1.11496455199388E-2},{"$f":" InpV!AD$42","v":1.10448102759284E-2},{"$f":" InpV!AE$42","v":1.0964071819252399E-2},{"$f":" InpV!AF$42","v":1.09038012618261E-2},{"$f":" InpV!AG$42","v":1.08600890026546E-2},{"$f":" InpV!AH$42","v":1.0827535517507E-2},{"$f":" InpV!AI$42","v":1.0803780603676601E-2},{"$f":" InpV!AJ$42","v":1.0786494126327701E-2},{"$f":" InpV!AK$42","v":1.0773939467605499E-2},{"$f":" InpV!AL$42","v":1.07648348770944E-2},{"$f":" InpV!AM$42","v":1.0758258284316299E-2},{"$f":" InpV!AN$42","v":1.0753528155186201E-2},{"$f":" InpV!AO$42","v":1.0750126618858401E-2},{"$f":" InpV!AP$42","v":1.0747679174703101E-2},{"$f":" InpV!AQ$42","v":1.07459207411299E-2},{"$f":" InpV!AR$42","v":1.0744667017298801E-2},{"$f":" InpV!AS$42","v":1.0743776888182901E-2},{"$f":" InpV!AT$42","v":1.0743776888182901E-2},{"$f":" InpV!AU$42","v":1.0743776888182901E-2},{"$f":" InpV!AV$42","v":1.0743776888182901E-2},{"$f":" InpV!AW$42","v":1.0743776888182901E-2},{"$f":" InpV!AX$42","v":1.0743776888182901E-2},{"$f":" InpV!AY$42","v":1.0743776888182901E-2},{"$f":" InpV!AZ$42","v":1.0743776888182901E-2},{"$f":" InpV!BA$42","v":1.0743776888182901E-2},{"$f":" InpV!BB$42","v":1.0743776888182901E-2},{"$f":" InpV!BC$42","v":0}]
[null,null,null,null,{"$f":" Time!E$46","v":"Forecast period flag"},{"$f":" Time!F$46","v":0},{"$f":" Time!G$46","v":"flag"},{"$f":" Time!H$46","v":33},{"$f":" Time!I$46","v":0},{"$f":" Time!J$46","v":0},{"$f":" Time!K$46","v":0},{"$f":" Time!L$46","v":0},{"$f":" Time!M$46","v":0},{"$f":" Time!N$46","v":0},{"$f":" Time!O$46","v":0},{"$f":" Time!P$46","v":1},{"$f":" Time!Q$46","v":1},{"$f":" Time!R$46","v":1},{"$f":" Time!S$46","v":1},{"$f":" Time!T$46","v":1},{"$f":" Time!U$46","v":1},{"$f":" Time!V$46","v":1},{"$f":" Time!W$46","v":1},{"$f":" Time!X$46","v":1},{"$f":" Time!Y$46","v":1},{"$f":" Time!Z$46","v":1},{"$f":" Time!AA$46","v":1},{"$f":" Time!AB$46","v":1},{"$f":" Time!AC$46","v":1},{"$f":" Time!AD$46","v":1},{"$f":" Time!AE$46","v":1},{"$f":" Time!AF$46","v":1},{"$f":" Time!AG$46","v":1},{"$f":" Time!AH$46","v":1},{"$f":" Time!AI$46","v":1},{"$f":" Time!AJ$46","v":1},{"$f":" Time!AK$46","v":1},{"$f":" Time!AL$46","v":1},{"$f":" Time!AM$46","v":1},{"$f":" Time!AN$46","v":1},{"$f":" Time!AO$46","v":1},{"$f":" Time!AP$46","v":1},{"$f":" Time!AQ$46","v":1},{"$f":" Time!AR$46","v":1},{"$f":" Time!AS$46","v":1},{"$f":" Time!AT$46","v":1},{"$f":" Time!AU$46","v":1},{"$f":" Time!AV$46","v":1},{"$f":" Time!AW$46","v":0},{"$f":" Time!AX$46","v":0},{"$f":" Time!AY$46","v":0},{"$f":" Time!AZ$46","v":0},{"$f":" Time!BA$46","v":0},{"$f":" Time!BB$46","v":0},{"$f":" Time!BC$46","v":0}]
[null,null,null,null,"Reduction in SO2 emissions - Highway - Build",null,"metric tons",{"$f":" SUM(J177:BC177)","v":0.71663326299982943},null,{"$f":"J174 * J175 / $F173 * J176","v":0},{"$f":"K174 * K175 / $F173 * K176","v":0},{"$f":"L174 * L175 / $F173 * L176","v":0},{"$f":"M174 * M175 / $F173 * M176","v":0},{"$f":"N174 * N175 / $F173 * N176","v":0},{"$f":"O174 * O175 / $F173 * O176","v":0},{"$f":"P174 * P175 / $F173 * P176","v":0},{"$f":"Q174 * Q175 / $F173 * Q176","v":0},{"$f":"R174 * R175 / $F173 * R176","v":0},{"$f":"S174 * S175 / $F173 * S176","v":1.8867412896817728E-2},{"$f":"T174 * T175 / $F173 * T176","v":1.8638900724159638E-2},{"$f":"U174 * U175 / $F173 * U176","v":1.9910788620386571E-2},{"$f":"V174 * V175 / $F173 * V176","v":1.9543995044146105E-2},{"$f":"W174 * W175 / $F173 * W176","v":2.0787076775466561E-2},{"$f":"X174 * X175 / $F173 * X176","v":2.039049901319007E-2},{"$f":"Y174 * Y175 / $F173 * Y176","v":2.1738323973135645E-2},{"$f":"Z174 * Z175 / $F173 * Z176","v":2.1388620011039024E-2},{"$f":"AA174 * AA175 / $F173 * AA176","v":2.14580228810923E-2},{"$f":"AB174 * AB175 / $F173 * AB176","v":2.1579663065403036E-2},{"$f":"AC174 * AC175 / $F173 * AC176","v":2.1752845530458018E-2},{"$f":"AD174 * AD175 / $F173 * AD176","v":2.1979301817323812E-2},{"$f":"AE174 * AE175 / $F173 * AE176","v":2.2254985890356627E-2},{"$f":"AF174 * AF175 / $F173 * AF176","v":2.2575310044032102E-2},{"$f":"AG174 * AG175 / $F173 * AG176","v":2.2934507789612275E-2},{"$f":"AH174 * AH175 / $F173 * AH176","v":2.3323063355210553E-2},{"$f":"AI174 * AI175 / $F173 * AI176","v":2.3737335223013911E-2},{"$f":"AJ174 * AJ175 / $F173 * AJ176","v":2.4173342104418315E-2},{"$f":"AK174 * AK175 / $F173 * AK176","v":2.4628109361292328E-2},{"$f":"AL174 * AL175 / $F173 * AL176","v":2.5099438483635782E-2},{"$f":"AM174 * AM175 / $F173 * AM176","v":2.5585795366745222E-2},{"$f":"AN174 * AN175 / $F173 * AN176","v":2.6086025671149825E-2},{"$f":"AO174 * AO175 / $F173 * AO176","v":2.6599331536993218E-2},{"$f":"AP174 * AP175 / $F173 * AP176","v":2.7125161328775283E-2},{"$f":"AQ174 * AQ175 / $F173 * AQ176","v":2.7663130372970478E-2},{"$f":"AR174 * AR175 / $F173 * AR176","v":2.8213086993515671E-2},{"$f":"AS174 * AS175 / $F173 * AS176","v":2.8774983823001393E-2},{"$f":"AT174 * AT175 / $F173 * AT176","v":2.9350476972481429E-2},{"$f":"AU174 * AU175 / $F173 * AU176","v":2.9937485579505343E-2},{"$f":"AV174 * AV175 / $F173 * AV176","v":3.0536242750501159E-2},{"$f":"AW174 * AW175 / $F173 * AW176","v":0},{"$f":"AX174 * AX175 / $F173 * AX176","v":0},{"$f":"AY174 * AY175 / $F173 * AY176","v":0},{"$f":"AZ174 * AZ175 / $F173 * AZ176","v":0},{"$f":"BA174 * BA175 / $F173 * BA176","v":0},{"$f":"BB174 * BB175 / $F173 * BB176","v":0},{"$f":"BC174 * BC175 / $F173 * BC176","v":0}]
[]
[null,null,null,null,{"$f":" E177","v":"Reduction in SO2 emissions - Highway - Build"},0,"metric tons",0.71663326299982943,0,0,0,0,0,0,0,0,0,0,1.8867412896817728E-2,1.8638900724159638E-2,1.9910788620386571E-2,1.9543995044146105E-2,2.0787076775466561E-2,2.039049901319007E-2,2.1738323973135645E-2,2.1388620011039024E-2,2.14580228810923E-2,2.1579663065403036E-2,2.1752845530458018E-2,2.1979301817323812E-2,2.2254985890356627E-2,2.2575310044032102E-2,2.2934507789612275E-2,2.3323063355210553E-2,2.3737335223013911E-2,2.4173342104418315E-2,2.4628109361292328E-2,2.5099438483635782E-2,2.5585795366745222E-2,2.6086025671149825E-2,2.6599331536993218E-2,2.7125161328775283E-2,2.7663130372970478E-2,2.8213086993515671E-2,2.8774983823001393E-2,2.9350476972481429E-2,2.9937485579505343E-2,3.0536242750501159E-2,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" InpV!E$37","v":"Damage costs for emissions - SO2 - 2019 US$"},{"$f":" InpV!F$37","v":0},{"$f":" InpV!G$37","v":"US$ / metric ton"},{"$f":" InpV!H$37","v":"https://www.transportation.gov/sites/dot.gov/files/2021-02/Benefit%20Cost%20Analysis%20Guidance%202021.pdf"},{"$f":" InpV!I$37","v":0},{"$f":" InpV!J$37","v":0},{"$f":" InpV!K$37","v":0},{"$f":" InpV!L$37","v":0},{"$f":" InpV!M$37","v":0},{"$f":" InpV!N$37","v":0},{"$f":" InpV!O$37","v":40400},{"$f":" InpV!P$37","v":41300},{"$f":" InpV!Q$37","v":42100},{"$f":" InpV!R$37","v":43000},{"$f":" InpV!S$37","v":43900},{"$f":" InpV!T$37","v":44900},{"$f":" InpV!U$37","v":45500},{"$f":" InpV!V$37","v":46200},{"$f":" InpV!W$37","v":46900},{"$f":" InpV!X$37","v":47600},{"$f":" InpV!Y$37","v":48200},{"$f":" InpV!Z$37","v":48200},{"$f":" InpV!AA$37","v":48200},{"$f":" InpV!AB$37","v":48200},{"$f":" InpV!AC$37","v":48200},{"$f":" InpV!AD$37","v":48200},{"$f":" InpV!AE$37","v":48200},{"$f":" InpV!AF$37","v":48200},{"$f":" InpV!AG$37","v":48200},{"$f":" InpV!AH$37","v":48200},{"$f":" InpV!AI$37","v":48200},{"$f":" InpV!AJ$37","v":48200},{"$f":" InpV!AK$37","v":48200},{"$f":" InpV!AL$37","v":48200},{"$f":" InpV!AM$37","v":48200},{"$f":" InpV!AN$37","v":48200},{"$f":" InpV!AO$37","v":48200},{"$f":" InpV!AP$37","v":48200},{"$f":" InpV!AQ$37","v":48200},{"$f":" InpV!AR$37","v":48200},{"$f":" InpV!AS$37","v":48200},{"$f":" InpV!AT$37","v":48200},{"$f":" InpV!AU$37","v":48200},{"$f":" InpV!AV$37","v":48200},{"$f":" InpV!AW$37","v":48200},{"$f":" InpV!AX$37","v":48200},{"$f":" InpV!AY$37","v":48200},{"$f":" InpV!AZ$37","v":48200},{"$f":" InpV!BA$37","v":48200},{"$f":" InpV!BB$37","v":48200},{"$f":" InpV!BC$37","v":0}]
[null,null,null,null,"Reduction in SO2 emission costs - Highway - Build",null,"US$",{"$f":" SUM(J181:BC181)","v":34266.980410166383},null,{"$f":"J179 * J180","v":0},{"$f":"K179 * K180","v":0},{"$f":"L179 * L180","v":0},{"$f":"M179 * M180","v":0},{"$f":"N179 * N180","v":0},{"$f":"O179 * O180","v":0},{"$f":"P179 * P180","v":0},{"$f":"Q179 * Q180","v":0},{"$f":"R179 * R180","v":0},{"$f":"S179 * S180","v":828.27942617029828},{"$f":"T179 * T180","v":836.8866425147678},{"$f":"U179 * U180","v":905.94088222758899},{"$f":"V179 * V180","v":902.93257103955},{"$f":"W179 * W180","v":974.91390076938171},{"$f":"X179 * X180","v":970.58775302784738},{"$f":"Y179 * Y180","v":1047.7872155051382},{"$f":"Z179 * Z180","v":1030.931484532081},{"$f":"AA179 * AA180","v":1034.276702868649},{"$f":"AB179 * AB180","v":1040.1397597524262},{"$f":"AC179 * AC180","v":1048.4871545680764},{"$f":"AD179 * AD180","v":1059.4023475950078},{"$f":"AE179 * AE180","v":1072.6903199151893},{"$f":"AF179 * AF180","v":1088.1299441223473},{"$f":"AG179 * AG180","v":1105.4432754593117},{"$f":"AH179 * AH180","v":1124.1716537211487},{"$f":"AI179 * AI180","v":1144.1395577492706},{"$f":"AJ179 * AJ180","v":1165.1550894329628},{"$f":"AK179 * AK180","v":1187.0748712142902},{"$f":"AL179 * AL180","v":1209.7929349112446},{"$f":"AM179 * AM180","v":1233.2353366771197},{"$f":"AN179 * AN180","v":1257.3464373494216},{"$f":"AO179 * AO180","v":1282.0877800830731},{"$f":"AP179 * AP180","v":1307.4327760469687},{"$f":"AQ179 * AQ180","v":1333.362883977177},{"$f":"AR179 * AR180","v":1359.8707930874552},{"$f":"AS179 * AS180","v":1386.9542202686671},{"$f":"AT179 * AT180","v":1414.692990073605},{"$f":"AU179 * AU180","v":1442.9868049321576},{"$f":"AV179 * AV180","v":1471.8469005741558},{"$f":"AW179 * AW180","v":0},{"$f":"AX179 * AX180","v":0},{"$f":"AY179 * AY180","v":0},{"$f":"AZ179 * AZ180","v":0},{"$f":"BA179 * BA180","v":0},{"$f":"BB179 * BB180","v":0},{"$f":"BC179 * BC180","v":0}]
[]
[null,null,null,null,{"$f":" E181","v":"Reduction in SO2 emission costs - Highway - Build"},0,"US$",34266.980410166383,0,0,0,0,0,0,0,0,0,0,828.27942617029828,836.8866425147678,905.94088222758899,902.93257103955,974.91390076938171,970.58775302784738,1047.7872155051382,1030.931484532081,1034.276702868649,1040.1397597524262,1048.4871545680764,1059.4023475950078,1072.6903199151893,1088.1299441223473,1105.4432754593117,1124.1716537211487,1144.1395577492706,1165.1550894329628,1187.0748712142902,1209.7929349112446,1233.2353366771197,1257.3464373494216,1282.0877800830731,1307.4327760469687,1333.362883977177,1359.8707930874552,1386.9542202686671,1414.692990073605,1442.9868049321576,1471.8469005741558,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" Time!E$73","v":"Discount rate multiplier (excluding CO2 emissions)"},{"$f":" Time!F$73","v":0},{"$f":" Time!G$73","v":"factor"},{"$f":" Time!H$73","v":0},{"$f":" Time!I$73","v":0},{"$f":" Time!J$73","v":0.7628952120475252},{"$f":" Time!K$73","v":0.81629787689085187},{"$f":" Time!L$73","v":0.87343872827321156},{"$f":" Time!M$73","v":0.93457943925233644},{"$f":" Time!N$73","v":1},{"$f":" Time!O$73","v":1.07},{"$f":" Time!P$73","v":1.1449},{"$f":" Time!Q$73","v":1.2250430000000001},{"$f":" Time!R$73","v":1.31079601},{"$f":" Time!S$73","v":1.4025517307000002},{"$f":" Time!T$73","v":1.5007303518490001},{"$f":" Time!U$73","v":1.6057814764784302},{"$f":" Time!V$73","v":1.7181861798319202},{"$f":" Time!W$73","v":1.8384592124201549},{"$f":" Time!X$73","v":1.9671513572895656},{"$f":" Time!Y$73","v":2.1048519522998355},{"$f":" Time!Z$73","v":2.2521915889608235},{"$f":" Time!AA$73","v":2.4098450001880813},{"$f":" Time!AB$73","v":2.5785341502012469},{"$f":" Time!AC$73","v":2.7590315407153345},{"$f":" Time!AD$73","v":2.9521637485654075},{"$f":" Time!AE$73","v":3.1588152109649861},{"$f":" Time!AF$73","v":3.3799322757325352},{"$f":" Time!AG$73","v":3.6165275350338129},{"$f":" Time!AH$73","v":3.8696844624861795},{"$f":" Time!AI$73","v":4.1405623748602123},{"$f":" Time!AJ$73","v":4.4304017411004271},{"$f":" Time!AK$73","v":4.740529862977457},{"$f":" Time!AL$73","v":5.0723669533858793},{"$f":" Time!AM$73","v":5.4274326401228912},{"$f":" Time!AN$73","v":5.807352924931493},{"$f":" Time!AO$73","v":6.2138676296766988},{"$f":" Time!AP$73","v":6.6488383637540664},{"$f":" Time!AQ$73","v":7.1142570492168513},{"$f":" Time!AR$73","v":7.6122550426620306},{"$f":" Time!AS$73","v":8.1451128956483743},{"$f":" Time!AT$73","v":8.7152707983437594},{"$f":" Time!AU$73","v":9.3253397542278229},{"$f":" Time!AV$73","v":9.9781135370237699},{"$f":" Time!AW$73","v":10.676581484615435},{"$f":" Time!AX$73","v":11.423942188538515},{"$f":" Time!AY$73","v":12.223618141736212},{"$f":" Time!AZ$73","v":13.079271411657746},{"$f":" Time!BA$73","v":13.994820410473789},{"$f":" Time!BB$73","v":14.974457839206954},{"$f":" Time!BC$73","v":16.022669887951441}]
[null,null,null,null,{"$f":"E183 & \" - PV\"","v":"Reduction in SO2 emission costs - Highway - Build - PV"},null,"US$",{"$f":"SUM(J185:BC185)","v":9922.111851254911},null,{"$f":"IF(J183 > 0, J183 / J184, 0)","v":0},{"$f":"IF(K183 > 0, K183 / K184, 0)","v":0},{"$f":"IF(L183 > 0, L183 / L184, 0)","v":0},{"$f":"IF(M183 > 0, M183 / M184, 0)","v":0},{"$f":"IF(N183 > 0, N183 / N184, 0)","v":0},{"$f":"IF(O183 > 0, O183 / O184, 0)","v":0},{"$f":"IF(P183 > 0, P183 / P184, 0)","v":0},{"$f":"IF(Q183 > 0, Q183 / Q184, 0)","v":0},{"$f":"IF(R183 > 0, R183 / R184, 0)","v":0},{"$f":"IF(S183 > 0, S183 / S184, 0)","v":590.55178361008609},{"$f":"IF(T183 > 0, T183 / T184, 0)","v":557.65290645562516},{"$f":"IF(U183 > 0, U183 / U184, 0)","v":564.17445056992983},{"$f":"IF(V183 > 0, V183 / V184, 0)","v":525.51497715333642},{"$f":"IF(W183 > 0, W183 / W184, 0)","v":530.28856674280053},{"$f":"IF(X183 > 0, X183 / X184, 0)","v":493.39759720633253},{"$f":"IF(Y183 > 0, Y183 / Y184, 0)","v":497.796158233499},{"$f":"IF(Z183 > 0, Z183 / Z184, 0)","v":457.74590829004904},{"$f":"IF(AA183 > 0, AA183 / AA184, 0)","v":429.188060969866},{"$f":"IF(AB183 > 0, AB183 / AB184, 0)","v":403.38413189960909},{"$f":"IF(AC183 > 0, AC183 / AC184, 0)","v":380.01999581934285},{"$f":"IF(AD183 > 0, AD183 / AD184, 0)","v":358.85622811736653},{"$f":"IF(AE183 > 0, AE183 / AE184, 0)","v":339.58628418390236},{"$f":"IF(AF183 > 0, AF183 / AF184, 0)","v":321.93838673483958},{"$f":"IF(AG183 > 0, AG183 / AG184, 0)","v":305.66427733529656},{"$f":"IF(AH183 > 0, AH183 / AH184, 0)","v":290.50731774623694},{"$f":"IF(AI183 > 0, AI183 / AI184, 0)","v":276.32467625557683},{"$f":"IF(AJ183 > 0, AJ183 / AJ184, 0)","v":262.99084316077409},{"$f":"IF(AK183 > 0, AK183 / AK184, 0)","v":250.40974438007356},{"$f":"IF(AL183 > 0, AL183 / AL184, 0)","v":238.50658795568609},{"$f":"IF(AM183 > 0, AM183 / AM184, 0)","v":227.2225964741215},{"$f":"IF(AN183 > 0, AN183 / AN184, 0)","v":216.50938966555989},{"$f":"IF(AO183 > 0, AO183 / AO184, 0)","v":206.32685736013639},{"$f":"IF(AP183 > 0, AP183 / AP184, 0)","v":196.64078212133978},{"$f":"IF(AQ183 > 0, AQ183 / AQ184, 0)","v":187.42124086224234},{"$f":"IF(AR183 > 0, AR183 / AR184, 0)","v":178.64230579062468},{"$f":"IF(AS183 > 0, AS183 / AS184, 0)","v":170.28053975895955},{"$f":"IF(AT183 > 0, AT183 / AT184, 0)","v":162.32346909317513},{"$f":"IF(AU183 > 0, AU183 / AU184, 0)","v":154.73825543760501},{"$f":"IF(AV183 > 0, AV183 / AV184, 0)","v":147.50753187091638},{"$f":"IF(AW183 > 0, AW183 / AW184, 0)","v":0},{"$f":"IF(AX183 > 0, AX183 / AX184, 0)","v":0},{"$f":"IF(AY183 > 0, AY183 / AY184, 0)","v":0},{"$f":"IF(AZ183 > 0, AZ183 / AZ184, 0)","v":0},{"$f":"IF(BA183 > 0, BA183 / BA184, 0)","v":0},{"$f":"IF(BB183 > 0, BB183 / BB184, 0)","v":0},{"$f":"IF(BC183 > 0, BC183 / BC184, 0)","v":0}]
[]
[null,"Total"]
[null,null,null,null,{"$f":" E$140","v":"Reduction in carbon dioxide emission costs - Highway - Build - PV"},0,"US$",3883561.0659014187,0,0,0,0,0,0,0,0,0,0,104790.42761873147,103985.52557824066,111735.93395905598,110712.0197424949,118955.48066146148,117780.31889918562,126543.72849643539,125208.51908210292,125992.81998532578,126750.09864326946,129441.93667127185,130127.55248900148,130787.41788802127,131422.36060137197,132032.6169895975,132618.54260102313,133180.73451549662,133719.49412134517,{"$f":" AK$140","v":136049.22079934692},136524.7072303668,136978.20928923122,137409.93131162479,137820.42621148218,138210.0908623829,138579.06101101631,140622.04828752627,140934.67190186068,139566.34307954286,138211.32573523902,136869.50163836603,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$155","v":"Reduction in NOx emission costs - Highway - Build - PV"},0,"US$",259076.32349091809,0,0,0,0,0,0,0,0,0,0,15576.770388996822,14161.030079713437,14080.428010007266,13099.479883221265,13223.48551655269,12359.460719026807,12649.435222823347,11754.834467542722,11131.11302360803,10557.090264551725,10023.517913829419,9526.1805226843426,9056.9619207231335,8614.9678275637289,8194.4537575931336,7797.279688763686,7420.4068997920831,7062.538020421207,{"$f":" AK$155","v":6724.1121130549291},6403.8626900964036,6100.7786033666525,5814.0012478271738,5542.0696383825471,5283.7506787774937,5038.0093145852143,4803.7423751424494,4580.3059743512385,4366.2720139208914,4162.2404817650831,3967.7442322331776,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$170","v":"Reduction in PM 2.5 emission costs - Highway - Build - PV"},0,"US$",330294.56051140046,0,0,0,0,0,0,0,0,0,0,18427.325897935109,17166.682105412096,17448.359843325339,16409.34967255938,16780.42859208251,15839.666516597328,16245.40793963179,15151.320688728312,14381.409658093766,13660.630645920673,12981.565620657804,12344.010833068331,11738.33419014277,11164.968414433635,10620.784039363007,10101.019040439463,9606.87539043588,9137.0267102161433,{"$f":" AK$170","v":8693.0072056928057},8273.7439316498767,7878.2722316470235,7505.7054041443598,7153.8449580600054,6820.6749778124158,6504.4506848713345,6203.2656662487288,5916.0147314387659,5639.564190792632,5376.0329863990764,5124.8177436000778,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$185","v":"Reduction in SO2 emission costs - Highway - Build - PV"},0,"US$",9922.111851254911,0,0,0,0,0,0,0,0,0,0,590.55178361008609,557.65290645562516,564.17445056992983,525.51497715333642,530.28856674280053,493.39759720633253,497.796158233499,457.74590829004904,429.188060969866,403.38413189960909,380.01999581934285,358.85622811736653,339.58628418390236,321.93838673483958,305.66427733529656,290.50731774623694,276.32467625557683,262.99084316077409,{"$f":" AK$185","v":250.40974438007356},238.50658795568609,227.2225964741215,216.50938966555989,206.32685736013639,196.64078212133978,187.42124086224234,178.64230579062468,170.28053975895955,162.32346909317513,154.73825543760501,147.50753187091638,0,0,0,0,0,0,0]
[null,null,null,null,"Environmental benefits - Truck mile reduction - Build - PV",null,"US$",{"$f":" SUM(J192:BC192)","v":4482854.0617549932},null,{"$f":"SUM(J188:J191)","v":0},0,0,0,0,0,0,0,0,139385.07568927348,135870.89066982182,143828.89626295853,140746.36427542887,149489.68333683949,146472.84373201607,155936.36781712403,152572.42014666399,151934.53072799745,151371.20368564146,152827.04020157843,152356.60007287154,151922.30028307109,151524.23523010415,151153.51906388896,150807.34864797251,150484.34148198017,150182.04969514327,151716.74986247474,151440.82044006875,151184.48272071901,150946.14735326188,150722.66766528488,{"$f":"SUM(AP188:AP191)","v":150511.15730109415},150308.9422513351,151807.69863470807,151601.27314740967,149734.50275334954,147904.3374588408,146109.5711460702,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,{"$f":"H183+H168+H153+H138","v":9369157.8702156767}]
[null,"Summary"]
[null,null,null,null,{"$f":" E$132","v":"Reduction in carbon dioxide emissions - Highway - Build"},0,"metric tons",100448.99159216497,0,0,0,0,0,0,0,0,0,0,2208.7422904219284,2217.2170646870236,2410.8965790365296,2418.0461079273723,2630.6766311286988,2638.1149955498263,2871.5756575823616,2879.3130517289637,2936.9000603378554,2995.6390130028303,3055.5502981142599,3116.6644982577027,3178.9952056934112,3242.5764010720022,3307.4284727838517,3373.5752072843957,3441.0471871591917,3509.868198863679,{"$f":" AK$132","v":3580.0654269183483},3651.6660558437029,3724.7006682253004,3799.1930505185769,3875.1771833741545,3952.6836493775909,4031.7362349843215,4112.3689208449705,4194.6190856752219,4278.5105159305076,4364.0805903265154,4451.3632895138662,0,0,0,0,0,0,0]
[null,null,null,null,"CO2 emissions",null,"metric tons",{"$f":" SUM(J196:BC196)","v":100448.99159216497},null,{"$f":"J195","v":0},0,0,0,0,0,0,0,0,2208.7422904219284,2217.2170646870236,2410.8965790365296,2418.0461079273723,2630.6766311286988,2638.1149955498263,2871.5756575823616,2879.3130517289637,2936.9000603378554,2995.6390130028303,3055.5502981142599,3116.6644982577027,3178.9952056934112,3242.5764010720022,3307.4284727838517,3373.5752072843957,3441.0471871591917,3509.868198863679,3580.0654269183483,3651.6660558437029,3724.7006682253004,3799.1930505185769,3875.1771833741545,3952.6836493775909,4031.7362349843215,4112.3689208449705,4194.6190856752219,4278.5105159305076,4364.0805903265154,4451.3632895138662,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":" E$147","v":"Reduction in NOx emissions - Highway - Build"},0,"metric tons",50.722158551849958,0,0,0,0,0,0,0,0,0,0,1.3160979679400004,1.2649933127424178,1.3300053223151596,1.3010026184009846,1.3891907867549018,1.3736118603842178,1.4791771346805571,1.4707855176348055,1.4902365036927916,1.5123232096613188,1.5364001151766964,1.5623802667421434,1.5894038377950495,1.6176671008211139,1.6464148693831588,1.6762784478482171,1.7069254230795674,1.7383267079034488,{"$f":" AK$147","v":1.7708807929969637},1.8045967490703221,1.8395313845597507,1.8757753973402493,1.9132048404088531,1.9517113454204105,1.9912051822393344,2.0315173399348549,2.0726171809835314,2.1140690544750189,2.1563503684033498,2.1994779130607696,0,0,0,0,0,0,0]
[null,null,null,null,"NOx emissions",null,"metric tons",{"$f":" SUM(J199:BC199)","v":50.722158551849958},null,{"$f":"J198","v":0},{"$f":"K198","v":0},{"$f":"L198","v":0},{"$f":"M198","v":0},{"$f":"N198","v":0},{"$f":"O198","v":0},{"$f":"P198","v":0},{"$f":"Q198","v":0},{"$f":"R198","v":0},{"$f":"S198","v":1.3160979679400004},{"$f":"T198","v":1.2649933127424178},{"$f":"U198","v":1.3300053223151596},{"$f":"V198","v":1.3010026184009846},{"$f":"W198","v":1.3891907867549018},{"$f":"X198","v":1.3736118603842178},{"$f":"Y198","v":1.4791771346805571},{"$f":"Z198","v":1.4707855176348055},{"$f":"AA198","v":1.4902365036927916},{"$f":"AB198","v":1.5123232096613188},{"$f":"AC198","v":1.5364001151766964},{"$f":"AD198","v":1.5623802667421434},{"$f":"AE198","v":1.5894038377950495},{"$f":"AF198","v":1.6176671008211139},{"$f":"AG198","v":1.6464148693831588},{"$f":"AH198","v":1.6762784478482171},{"$f":"AI198","v":1.7069254230795674},{"$f":"AJ198","v":1.7383267079034488},{"$f":"AK198","v":1.7708807929969637},{"$f":"AL198","v":1.8045967490703221},{"$f":"AM198","v":1.8395313845597507},{"$f":"AN198","v":1.8757753973402493},{"$f":"AO198","v":1.9132048404088531},{"$f":"AP198","v":1.9517113454204105},{"$f":"AQ198","v":1.9912051822393344},{"$f":"AR198","v":2.0315173399348549},{"$f":"AS198","v":2.0726171809835314},{"$f":"AT198","v":2.1140690544750189},{"$f":"AU198","v":2.1563503684033498},{"$f":"AV198","v":2.1994779130607696},{"$f":"AW198","v":0},{"$f":"AX198","v":0},{"$f":"AY198","v":0},{"$f":"AZ198","v":0},{"$f":"BA198","v":0},{"$f":"BB198","v":0},{"$f":"BC198","v":0}]
[]
[null,null,null,null,{"$f":" E$162","v":"Reduction in PM 2.5 emissions - Highway - Build"},0,"metric tons",1.3749661091696264,0,0,0,0,0,0,0,0,0,0,3.3020669260664139E-2,3.2340648852793155E-2,3.4697526973798035E-2,3.4442118039849708E-2,3.7177794087096476E-2,3.7041157260031522E-2,4.0101065577156349E-2,4.0018385149292852E-2,4.0643799882976242E-2,4.1309256049949776E-2,4.2003692969697103E-2,4.2736649810347131E-2,4.3484494653703937E-2,4.4255702007128597E-2,4.5045570449166128E-2,4.5839986438449214E-2,4.6649310169589911E-2,4.7473553471822111E-2,{"$f":" AK$162","v":4.8328204828972633E-2},4.9217151752876498E-2,5.0145176331435289E-2,5.1117955004611075E-2,5.2132104623683513E-2,5.318349414703484E-2,5.4268012356197104E-2,5.5378023160401225E-2,5.6510622586944587E-2,5.764082222047634E-2,5.8793636833713421E-2,5.996952421976727E-2,0,0,0,0,0,0,0]
[null,null,null,null,"PM 2.5 emissions",null,"metric tons",{"$f":" SUM(J202:BC202)","v":1.3749661091696264},null,{"$f":"J201","v":0},{"$f":"K201","v":0},{"$f":"L201","v":0},{"$f":"M201","v":0},{"$f":"N201","v":0},{"$f":"O201","v":0},{"$f":"P201","v":0},{"$f":"Q201","v":0},{"$f":"R201","v":0},{"$f":"S201","v":3.3020669260664139E-2},{"$f":"T201","v":3.2340648852793155E-2},{"$f":"U201","v":3.4697526973798035E-2},{"$f":"V201","v":3.4442118039849708E-2},{"$f":"W201","v":3.7177794087096476E-2},{"$f":"X201","v":3.7041157260031522E-2},{"$f":"Y201","v":4.0101065577156349E-2},{"$f":"Z201","v":4.0018385149292852E-2},{"$f":"AA201","v":4.0643799882976242E-2},{"$f":"AB201","v":4.1309256049949776E-2},{"$f":"AC201","v":4.2003692969697103E-2},{"$f":"AD201","v":4.2736649810347131E-2},{"$f":"AE201","v":4.3484494653703937E-2},{"$f":"AF201","v":4.4255702007128597E-2},{"$f":"AG201","v":4.5045570449166128E-2},{"$f":"AH201","v":4.5839986438449214E-2},{"$f":"AI201","v":4.6649310169589911E-2},{"$f":"AJ201","v":4.7473553471822111E-2},{"$f":"AK201","v":4.8328204828972633E-2},{"$f":"AL201","v":4.9217151752876498E-2},{"$f":"AM201","v":5.0145176331435289E-2},{"$f":"AN201","v":5.1117955004611075E-2},{"$f":"AO201","v":5.2132104623683513E-2},{"$f":"AP201","v":5.318349414703484E-2},{"$f":"AQ201","v":5.4268012356197104E-2},{"$f":"AR201","v":5.5378023160401225E-2},{"$f":"AS201","v":5.6510622586944587E-2},{"$f":"AT201","v":5.764082222047634E-2},{"$f":"AU201","v":5.8793636833713421E-2},{"$f":"AV201","v":5.996952421976727E-2},{"$f":"AW201","v":0},{"$f":"AX201","v":0},{"$f":"AY201","v":0},{"$f":"AZ201","v":0},{"$f":"BA201","v":0},{"$f":"BB201","v":0},{"$f":"BC201","v":0}]
[]
[null,null,null,null,{"$f":" E$177","v":"Reduction in SO2 emissions - Highway - Build"},0,"metric tons",0.71663326299982943,0,0,0,0,0,0,0,0,0,0,1.8867412896817728E-2,1.8638900724159638E-2,1.9910788620386571E-2,1.9543995044146105E-2,2.0787076775466561E-2,2.039049901319007E-2,2.1738323973135645E-2,2.1388620011039024E-2,2.14580228810923E-2,2.1579663065403036E-2,2.1752845530458018E-2,2.1979301817323812E-2,2.2254985890356627E-2,2.2575310044032102E-2,2.2934507789612275E-2,2.3323063355210553E-2,2.3737335223013911E-2,2.4173342104418315E-2,{"$f":" AK$177","v":2.4628109361292328E-2},2.5099438483635782E-2,2.5585795366745222E-2,2.6086025671149825E-2,2.6599331536993218E-2,2.7125161328775283E-2,2.7663130372970478E-2,2.8213086993515671E-2,2.8774983823001393E-2,2.9350476972481429E-2,2.9937485579505343E-2,3.0536242750501159E-2,0,0,0,0,0,0,0]
[]
[]
[null,null,null,null,{"$f":" E$140","v":"Reduction in carbon dioxide emission costs - Highway - Build - PV"},0,"US$",3883561.0659014187,0,0,0,0,0,0,0,0,0,0,104790.42761873147,103985.52557824066,111735.93395905598,110712.0197424949,118955.48066146148,117780.31889918562,126543.72849643539,125208.51908210292,125992.81998532578,126750.09864326946,129441.93667127185,130127.55248900148,130787.41788802127,131422.36060137197,132032.6169895975,132618.54260102313,133180.73451549662,133719.49412134517,{"$f":" AK$140","v":136049.22079934692},136524.7072303668,136978.20928923122,137409.93131162479,137820.42621148218,138210.0908623829,138579.06101101631,140622.04828752627,140934.67190186068,139566.34307954286,138211.32573523902,136869.50163836603,0,0,0,0,0,0,0]
[null,null,null,null,"CO2 emissions",null,"US$",{"$f":" SUM(J208:BC208)","v":3883561.0659014187},null,{"$f":"J207","v":0},{"$f":"K207","v":0},{"$f":"L207","v":0},{"$f":"M207","v":0},{"$f":"N207","v":0},{"$f":"O207","v":0},{"$f":"P207","v":0},{"$f":"Q207","v":0},{"$f":"R207","v":0},{"$f":"S207","v":104790.42761873147},{"$f":"T207","v":103985.52557824066},{"$f":"U207","v":111735.93395905598},{"$f":"V207","v":110712.0197424949},{"$f":"W207","v":118955.48066146148},{"$f":"X207","v":117780.31889918562},{"$f":"Y207","v":126543.72849643539},{"$f":"Z207","v":125208.51908210292},{"$f":"AA207","v":125992.81998532578},{"$f":"AB207","v":126750.09864326946},{"$f":"AC207","v":129441.93667127185},{"$f":"AD207","v":130127.55248900148},{"$f":"AE207","v":130787.41788802127},{"$f":"AF207","v":131422.36060137197},{"$f":"AG207","v":132032.6169895975},{"$f":"AH207","v":132618.54260102313},{"$f":"AI207","v":133180.73451549662},{"$f":"AJ207","v":133719.49412134517},{"$f":"AK207","v":136049.22079934692},{"$f":"AL207","v":136524.7072303668},{"$f":"AM207","v":136978.20928923122},{"$f":"AN207","v":137409.93131162479},{"$f":"AO207","v":137820.42621148218},{"$f":"AP207","v":138210.0908623829},{"$f":"AQ207","v":138579.06101101631},{"$f":"AR207","v":140622.04828752627},{"$f":"AS207","v":140934.67190186068},{"$f":"AT207","v":139566.34307954286},{"$f":"AU207","v":138211.32573523902},{"$f":"AV207","v":136869.50163836603},{"$f":"AW207","v":0},{"$f":"AX207","v":0},{"$f":"AY207","v":0},{"$f":"AZ207","v":0},{"$f":"BA207","v":0},{"$f":"BB207","v":0},{"$f":"BC207","v":0}]
[]
[null,null,null,null,{"$f":" E$155","v":"Reduction in NOx emission costs - Highway - Build - PV"},0,"US$",259076.32349091809,0,0,0,0,0,0,0,0,0,0,15576.770388996822,14161.030079713437,14080.428010007266,13099.479883221265,13223.48551655269,12359.460719026807,12649.435222823347,11754.834467542722,11131.11302360803,10557.090264551725,10023.517913829419,9526.1805226843426,9056.9619207231335,8614.9678275637289,8194.4537575931336,7797.279688763686,7420.4068997920831,7062.538020421207,{"$f":" AK$155","v":6724.1121130549291},6403.8626900964036,6100.7786033666525,5814.0012478271738,5542.0696383825471,5283.7506787774937,5038.0093145852143,4803.7423751424494,4580.3059743512385,4366.2720139208914,4162.2404817650831,3967.7442322331776,0,0,0,0,0,0,0]
[null,null,null,null,"NOx emissions",null,"US$",{"$f":" SUM(J211:BC211)","v":259076.32349091809},null,{"$f":"J210","v":0},{"$f":"K210","v":0},{"$f":"L210","v":0},{"$f":"M210","v":0},{"$f":"N210","v":0},{"$f":"O210","v":0},{"$f":"P210","v":0},{"$f":"Q210","v":0},{"$f":"R210","v":0},{"$f":"S210","v":15576.770388996822},{"$f":"T210","v":14161.030079713437},{"$f":"U210","v":14080.428010007266},{"$f":"V210","v":13099.479883221265},{"$f":"W210","v":13223.48551655269},{"$f":"X210","v":12359.460719026807},{"$f":"Y210","v":12649.435222823347},{"$f":"Z210","v":11754.834467542722},{"$f":"AA210","v":11131.11302360803},{"$f":"AB210","v":10557.090264551725},{"$f":"AC210","v":10023.517913829419},{"$f":"AD210","v":9526.1805226843426},{"$f":"AE210","v":9056.9619207231335},{"$f":"AF210","v":8614.9678275637289},{"$f":"AG210","v":8194.4537575931336},{"$f":"AH210","v":7797.279688763686},{"$f":"AI210","v":7420.4068997920831},{"$f":"AJ210","v":7062.538020421207},{"$f":"AK210","v":6724.1121130549291},{"$f":"AL210","v":6403.8626900964036},{"$f":"AM210","v":6100.7786033666525},{"$f":"AN210","v":5814.0012478271738},{"$f":"AO210","v":5542.0696383825471},{"$f":"AP210","v":5283.7506787774937},{"$f":"AQ210","v":5038.0093145852143},{"$f":"AR210","v":4803.7423751424494},{"$f":"AS210","v":4580.3059743512385},{"$f":"AT210","v":4366.2720139208914},{"$f":"AU210","v":4162.2404817650831},{"$f":"AV210","v":3967.7442322331776},{"$f":"AW210","v":0},{"$f":"AX210","v":0},{"$f":"AY210","v":0},{"$f":"AZ210","v":0},{"$f":"BA210","v":0},{"$f":"BB210","v":0},{"$f":"BC210","v":0}]
[]
[null,null,null,null,{"$f":" E$170","v":"Reduction in PM 2.5 emission costs - Highway - Build - PV"},0,"US$",330294.56051140046,0,0,0,0,0,0,0,0,0,0,18427.325897935109,17166.682105412096,17448.359843325339,16409.34967255938,16780.42859208251,15839.666516597328,16245.40793963179,15151.320688728312,14381.409658093766,13660.630645920673,12981.565620657804,12344.010833068331,11738.33419014277,11164.968414433635,10620.784039363007,10101.019040439463,9606.87539043588,9137.0267102161433,{"$f":" AK$170","v":8693.0072056928057},8273.7439316498767,7878.2722316470235,7505.7054041443598,7153.8449580600054,6820.6749778124158,6504.4506848713345,6203.2656662487288,5916.0147314387659,5639.564190792632,5376.0329863990764,5124.8177436000778,0,0,0,0,0,0,0]
[null,null,null,null,"PM 2.5 emissions",null,"US$",{"$f":" SUM(J214:BC214)","v":330294.56051140046},null,{"$f":"J213","v":0},{"$f":"K213","v":0},{"$f":"L213","v":0},{"$f":"M213","v":0},{"$f":"N213","v":0},{"$f":"O213","v":0},{"$f":"P213","v":0},{"$f":"Q213","v":0},{"$f":"R213","v":0},{"$f":"S213","v":18427.325897935109},{"$f":"T213","v":17166.682105412096},{"$f":"U213","v":17448.359843325339},{"$f":"V213","v":16409.34967255938},{"$f":"W213","v":16780.42859208251},{"$f":"X213","v":15839.666516597328},{"$f":"Y213","v":16245.40793963179},{"$f":"Z213","v":15151.320688728312},{"$f":"AA213","v":14381.409658093766},{"$f":"AB213","v":13660.630645920673},{"$f":"AC213","v":12981.565620657804},{"$f":"AD213","v":12344.010833068331},{"$f":"AE213","v":11738.33419014277},{"$f":"AF213","v":11164.968414433635},{"$f":"AG213","v":10620.784039363007},{"$f":"AH213","v":10101.019040439463},{"$f":"AI213","v":9606.87539043588},{"$f":"AJ213","v":9137.0267102161433},{"$f":"AK213","v":8693.0072056928057},{"$f":"AL213","v":8273.7439316498767},{"$f":"AM213","v":7878.2722316470235},{"$f":"AN213","v":7505.7054041443598},{"$f":"AO213","v":7153.8449580600054},{"$f":"AP213","v":6820.6749778124158},{"$f":"AQ213","v":6504.4506848713345},{"$f":"AR213","v":6203.2656662487288},{"$f":"AS213","v":5916.0147314387659},{"$f":"AT213","v":5639.564190792632},{"$f":"AU213","v":5376.0329863990764},{"$f":"AV213","v":5124.8177436000778},{"$f":"AW213","v":0},{"$f":"AX213","v":0},{"$f":"AY213","v":0},{"$f":"AZ213","v":0},{"$f":"BA213","v":0},{"$f":"BB213","v":0},{"$f":"BC213","v":0}]
[]
[null,null,null,null,{"$f":" E$185","v":"Reduction in SO2 emission costs - Highway - Build - PV"},0,"US$",9922.111851254911,0,0,0,0,0,0,0,0,0,0,590.55178361008609,557.65290645562516,564.17445056992983,525.51497715333642,530.28856674280053,493.39759720633253,497.796158233499,457.74590829004904,429.188060969866,403.38413189960909,380.01999581934285,358.85622811736653,339.58628418390236,321.93838673483958,305.66427733529656,290.50731774623694,276.32467625557683,262.99084316077409,{"$f":" AK$185","v":250.40974438007356},238.50658795568609,227.2225964741215,216.50938966555989,206.32685736013639,196.64078212133978,187.42124086224234,178.64230579062468,170.28053975895955,162.32346909317513,154.73825543760501,147.50753187091638,0,0,0,0,0,0,0]
[]
[]
[]
["ENVIRONMENTAL BENEFITS - SWITCHING TO ELECTRIC TRUCKS"]
[]
[null,"Fuel Consumption"]
[null,null,null,null,{"$f":" InpC!E$49","v":"Truck fuel efficiency - 2019 US$"},{"$f":" InpC!F$49","v":6.5},{"$f":" InpC!G$49","v":"mpg"}]
[null,null,null,null,{"$f":"Volume!E$71","v":"Truck Miles Switched from Diesel to Electric"},{"$f":"Volume!F$71","v":0},{"$f":"Volume!G$71","v":"miles"},{"$f":"Volume!H$71","v":6668613.362836495},{"$f":"Volume!I$71","v":0},{"$f":"Volume!J$71","v":0},{"$f":"Volume!K$71","v":0},{"$f":"Volume!L$71","v":0},{"$f":"Volume!M$71","v":0},{"$f":"Volume!N$71","v":0},{"$f":"Volume!O$71","v":0},{"$f":"Volume!P$71","v":0},{"$f":"Volume!Q$71","v":0},{"$f":"Volume!R$71","v":0},{"$f":"Volume!S$71","v":146634.10871034212},{"$f":"Volume!T$71","v":147196.73250591685},{"$f":"Volume!U$71","v":160054.73911232204},{"$f":"Volume!V$71","v":160529.38244267058},{"$f":"Volume!W$71","v":174645.50970181052},{"$f":"Volume!X$71","v":175139.32826175966},{"$f":"Volume!Y$71","v":190638.32796150635},{"$f":"Volume!Z$71","v":191151.99852386548},{"$f":"Volume!AA$71","v":194975.08812434878},{"$f":"Volume!AB$71","v":198874.65305229803},{"$f":"Volume!AC$71","v":202852.04685333191},{"$f":"Volume!AD$71","v":206909.29984587888},{"$f":"Volume!AE$71","v":211047.31439368473},{"$f":"Volume!AF$71","v":215268.34640611426},{"$f":"Volume!AG$71","v":219573.74942878634},{"$f":"Volume!AH$71","v":223965.10259825643},{"$f":"Volume!AI$71","v":228444.43623295263},{"$f":"Volume!AJ$71","v":233013.32946943043},{"$f":"Volume!AK$71","v":237673.58703518164},{"$f":"Volume!AL$71","v":242427.01365769794},{"$f":"Volume!AM$71","v":247275.63965540775},{"$f":"Volume!AN$71","v":252221.04416486638},{"$f":"Volume!AO$71","v":257265.4830954386},{"$f":"Volume!AP$71","v":262410.98676555278},{"$f":"Volume!AQ$71","v":267659.13431176415},{"$f":"Volume!AR$71","v":273012.18164343759},{"$f":"Volume!AS$71","v":278472.61026087421},{"$f":"Volume!AT$71","v":284041.99930062948},{"$f":"Volume!AU$71","v":289722.83026300458},{"$f":"Volume!AV$71","v":295517.35905736435},{"$f":"Volume!AW$71","v":0},{"$f":"Volume!AX$71","v":0},{"$f":"Volume!AY$71","v":0},{"$f":"Volume!AZ$71","v":0},{"$f":"Volume!BA$71","v":0},{"$f":"Volume!BB$71","v":0},{"$f":"Volume!BC$71","v":0}]
[null,null,null,null,"Truck fuel consumption - no-Build",null,"gal",null,null,{"$f":"J224 / $F223","v":0},0,0,0,0,0,0,0,0,22559.09364774494,22645.651154756437,24623.806017280316,24696.828068103168,26868.539954124695,26944.512040270718,29328.973532539439,29407.999772902382,29996.167403745967,30596.100469584311,31208.007208204908,31832.199976289059,32468.817599028422,33118.207139402191,33780.576835197899,34456.16963050099,35145.297881992716,35848.20453375853,36565.167236181791,37296.463639645837,38042.406100831962,38803.237563825598,39579.305091605936,40370.921040854271,41178.32835565602,42001.874098990396,42841.94004013449,43698.76912317377,44572.743117385318,45464.209085748364,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":"InpC!E$50","v":"Electric Truck Fuel Consumption"},{"$f":"InpC!F$50","v":2},{"$f":"InpC!G$50","v":"kWh / mile"}]
[null,null,null,null,{"$f":"Volume!E$71","v":"Truck Miles Switched from Diesel to Electric"},{"$f":"Volume!F$71","v":0},{"$f":"Volume!G$71","v":"miles"},{"$f":"Volume!H$71","v":6668613.362836495},{"$f":"Volume!I$71","v":0},{"$f":"Volume!J$71","v":0},{"$f":"Volume!K$71","v":0},{"$f":"Volume!L$71","v":0},{"$f":"Volume!M$71","v":0},{"$f":"Volume!N$71","v":0},{"$f":"Volume!O$71","v":0},{"$f":"Volume!P$71","v":0},{"$f":"Volume!Q$71","v":0},{"$f":"Volume!R$71","v":0},{"$f":"Volume!S$71","v":146634.10871034212},{"$f":"Volume!T$71","v":147196.73250591685},{"$f":"Volume!U$71","v":160054.73911232204},{"$f":"Volume!V$71","v":160529.38244267058},{"$f":"Volume!W$71","v":174645.50970181052},{"$f":"Volume!X$71","v":175139.32826175966},{"$f":"Volume!Y$71","v":190638.32796150635},{"$f":"Volume!Z$71","v":191151.99852386548},{"$f":"Volume!AA$71","v":194975.08812434878},{"$f":"Volume!AB$71","v":198874.65305229803},{"$f":"Volume!AC$71","v":202852.04685333191},{"$f":"Volume!AD$71","v":206909.29984587888},{"$f":"Volume!AE$71","v":211047.31439368473},{"$f":"Volume!AF$71","v":215268.34640611426},{"$f":"Volume!AG$71","v":219573.74942878634},{"$f":"Volume!AH$71","v":223965.10259825643},{"$f":"Volume!AI$71","v":228444.43623295263},{"$f":"Volume!AJ$71","v":233013.32946943043},{"$f":"Volume!AK$71","v":237673.58703518164},{"$f":"Volume!AL$71","v":242427.01365769794},{"$f":"Volume!AM$71","v":247275.63965540775},{"$f":"Volume!AN$71","v":252221.04416486638},{"$f":"Volume!AO$71","v":257265.4830954386},{"$f":"Volume!AP$71","v":262410.98676555278},{"$f":"Volume!AQ$71","v":267659.13431176415},{"$f":"Volume!AR$71","v":273012.18164343759},{"$f":"Volume!AS$71","v":278472.61026087421},{"$f":"Volume!AT$71","v":284041.99930062948},{"$f":"Volume!AU$71","v":289722.83026300458},{"$f":"Volume!AV$71","v":295517.35905736435},{"$f":"Volume!AW$71","v":0},{"$f":"Volume!AX$71","v":0},{"$f":"Volume!AY$71","v":0},{"$f":"Volume!AZ$71","v":0},{"$f":"Volume!BA$71","v":0},{"$f":"Volume!BB$71","v":0},{"$f":"Volume!BC$71","v":0}]
[null,null,null,null,"Truck electricity consumption - Build",0,"kWh",{"$f":"SUM(J229:BC229)","v":13337226.72567299},null,{"$f":"$F227 * J228","v":0},{"$f":"$F227 * K228","v":0},0,0,0,0,0,0,0,293268.21742068423,294393.4650118337,320109.47822464409,321058.76488534117,349291.01940362103,350278.65652351931,381276.6559230127,382303.99704773095,389950.17624869756,397749.30610459606,405704.09370666381,413818.59969175776,422094.62878736947,430536.69281222852,439147.49885757267,447930.20519651286,456888.87246590527,466026.65893886087,475347.17407036328,484854.02731539588,494551.2793108155,504442.08832973277,514530.9661908772,524821.97353110556,535318.2686235283,546024.36328687519,556945.22052174842,568083.99860125897,579445.66052600916,591034.71811472869,0,0,0,0,0,0,0]
[]
[]
[null,"CO2 Emissions"]
[null,null,null,null,{"$f":" InpC!E$95","v":"Grams per metric ton"},{"$f":" InpC!F$95","v":1000000},{"$f":" InpC!G$95","v":"gram / metric ton"}]
[null,null,null,null,{"$f":" InpC!E$87","v":"CO2 emissions per gallon of diesel"},{"$f":" InpC!F$87","v":10180},{"$f":" InpC!G$87","v":"g / gal"}]
[null,null,null,null,{"$f":"E225","v":"Truck fuel consumption - no-Build"},{"$f":"F225","v":0},"gal",0,0,0,0,0,0,0,0,0,0,0,22559.09364774494,22645.651154756437,24623.806017280316,24696.828068103168,26868.539954124695,26944.512040270718,29328.973532539439,29407.999772902382,29996.167403745967,30596.100469584311,31208.007208204908,31832.199976289059,32468.817599028422,33118.207139402191,33780.576835197899,34456.16963050099,35145.297881992716,35848.20453375853,36565.167236181791,37296.463639645837,38042.406100831962,38803.237563825598,39579.305091605936,40370.921040854271,41178.32835565602,42001.874098990396,42841.94004013449,43698.76912317377,44572.743117385318,45464.209085748364,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" Time!E$46","v":"Forecast period flag"},{"$f":" Time!F$46","v":0},{"$f":" Time!G$46","v":"flag"},{"$f":" Time!H$46","v":33},{"$f":" Time!I$46","v":0},{"$f":" Time!J$46","v":0},{"$f":" Time!K$46","v":0},{"$f":" Time!L$46","v":0},{"$f":" Time!M$46","v":0},{"$f":" Time!N$46","v":0},{"$f":" Time!O$46","v":0},{"$f":" Time!P$46","v":1},{"$f":" Time!Q$46","v":1},{"$f":" Time!R$46","v":1},{"$f":" Time!S$46","v":1},{"$f":" Time!T$46","v":1},{"$f":" Time!U$46","v":1},{"$f":" Time!V$46","v":1},{"$f":" Time!W$46","v":1},{"$f":" Time!X$46","v":1},{"$f":" Time!Y$46","v":1},{"$f":" Time!Z$46","v":1},{"$f":" Time!AA$46","v":1},{"$f":" Time!AB$46","v":1},{"$f":" Time!AC$46","v":1},{"$f":" Time!AD$46","v":1},{"$f":" Time!AE$46","v":1},{"$f":" Time!AF$46","v":1},{"$f":" Time!AG$46","v":1},{"$f":" Time!AH$46","v":1},{"$f":" Time!AI$46","v":1},{"$f":" Time!AJ$46","v":1},{"$f":" Time!AK$46","v":1},{"$f":" Time!AL$46","v":1},{"$f":" Time!AM$46","v":1},{"$f":" Time!AN$46","v":1},{"$f":" Time!AO$46","v":1},{"$f":" Time!AP$46","v":1},{"$f":" Time!AQ$46","v":1},{"$f":" Time!AR$46","v":1},{"$f":" Time!AS$46","v":1},{"$f":" Time!AT$46","v":1},{"$f":" Time!AU$46","v":1},{"$f":" Time!AV$46","v":1},{"$f":" Time!AW$46","v":0},{"$f":" Time!AX$46","v":0},{"$f":" Time!AY$46","v":0},{"$f":" Time!AZ$46","v":0},{"$f":" Time!BA$46","v":0},{"$f":" Time!BB$46","v":0},{"$f":" Time!BC$46","v":0}]
[null,null,null,null,"Diesel CO2 Emission - No-Build",0,"metric ton",{"$f":"SUM(J237:BC237)","v":10444.074466719314},null,{"$f":"J235 * $F234 / $F233 * J236","v":0},{"$f":"K235 * $F234 / $F233 * K236","v":0},0,0,0,0,0,0,0,229.65157333404346,230.53272875542055,250.67034525591362,251.41370973329026,273.52173673298938,274.29513256995591,298.56895056125154,299.37343768814623,305.36098417013397,311.46830278036828,317.69751337952596,324.05179575862263,330.53256315810933,337.1433486791143,343.88627218231466,350.7638068385001,357.77913243868585,364.93472215366182,372.2334024643306,379.67799985159462,387.2716941064694,395.01695839974457,402.91732583254844,410.97597619589652,419.19538266057833,427.57907832772224,436.1309496085691,444.85346967390893,453.75052493498254,462.82564849291833,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":" InpC!E$95","v":"Grams per metric ton"},{"$f":" InpC!F$95","v":1000000},{"$f":" InpC!G$95","v":"gram / metric ton"}]
[null,null,null,null,{"$f":"InpC!E$88","v":"CO2 emissions per kwh of electricity (AL)"},{"$f":"InpC!F$88","v":356.334},{"$f":"InpC!G$88","v":"g / kwh"}]
[null,null,null,null,{"$f":"E229","v":"Truck electricity consumption - Build"},{"$f":"F229","v":0},"kWh",13337226.72567299,0,0,0,0,0,0,0,0,0,0,293268.21742068423,294393.4650118337,320109.47822464409,321058.76488534117,349291.01940362103,350278.65652351931,381276.6559230127,382303.99704773095,389950.17624869756,397749.30610459606,405704.09370666381,413818.59969175776,422094.62878736947,430536.69281222852,439147.49885757267,447930.20519651286,456888.87246590527,466026.65893886087,475347.17407036328,484854.02731539588,494551.2793108155,504442.08832973277,514530.9661908772,524821.97353110556,535318.2686235283,546024.36328687519,556945.22052174842,568083.99860125897,579445.66052600916,591034.71811472869,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" Time!E$46","v":"Forecast period flag"},{"$f":" Time!F$46","v":0},{"$f":" Time!G$46","v":"flag"},{"$f":" Time!H$46","v":33},{"$f":" Time!I$46","v":0},{"$f":" Time!J$46","v":0},{"$f":" Time!K$46","v":0},{"$f":" Time!L$46","v":0},{"$f":" Time!M$46","v":0},{"$f":" Time!N$46","v":0},{"$f":" Time!O$46","v":0},{"$f":" Time!P$46","v":1},{"$f":" Time!Q$46","v":1},{"$f":" Time!R$46","v":1},{"$f":" Time!S$46","v":1},{"$f":" Time!T$46","v":1},{"$f":" Time!U$46","v":1},{"$f":" Time!V$46","v":1},{"$f":" Time!W$46","v":1},{"$f":" Time!X$46","v":1},{"$f":" Time!Y$46","v":1},{"$f":" Time!Z$46","v":1},{"$f":" Time!AA$46","v":1},{"$f":" Time!AB$46","v":1},{"$f":" Time!AC$46","v":1},{"$f":" Time!AD$46","v":1},{"$f":" Time!AE$46","v":1},{"$f":" Time!AF$46","v":1},{"$f":" Time!AG$46","v":1},{"$f":" Time!AH$46","v":1},{"$f":" Time!AI$46","v":1},{"$f":" Time!AJ$46","v":1},{"$f":" Time!AK$46","v":1},{"$f":" Time!AL$46","v":1},{"$f":" Time!AM$46","v":1},{"$f":" Time!AN$46","v":1},{"$f":" Time!AO$46","v":1},{"$f":" Time!AP$46","v":1},{"$f":" Time!AQ$46","v":1},{"$f":" Time!AR$46","v":1},{"$f":" Time!AS$46","v":1},{"$f":" Time!AT$46","v":1},{"$f":" Time!AU$46","v":1},{"$f":" Time!AV$46","v":1},{"$f":" Time!AW$46","v":0},{"$f":" Time!AX$46","v":0},{"$f":" Time!AY$46","v":0},{"$f":" Time!AZ$46","v":0},{"$f":" Time!BA$46","v":0},{"$f":" Time!BB$46","v":0},{"$f":" Time!BC$46","v":0}]
[null,null,null,null,"Truck Emission - Build",0,"metric ton",{"$f":"SUM(J243:BC243)","v":4752.5073480659594},null,{"$f":"J241 * $F240 / $F239 * J242","v":0},{"$f":"K241 * $F240 / $F239 * K242","v":0},{"$f":"L241 * $F240 / $F239 * L242","v":0},{"$f":"M241 * $F240 / $F239 * M242","v":0},{"$f":"N241 * $F240 / $F239 * N242","v":0},{"$f":"O241 * $F240 / $F239 * O242","v":0},{"$f":"P241 * $F240 / $F239 * P242","v":0},{"$f":"Q241 * $F240 / $F239 * Q242","v":0},{"$f":"R241 * $F240 / $F239 * R242","v":0},{"$f":"S241 * $F240 / $F239 * S242","v":104.5014369863821},{"$f":"T241 * $F240 / $F239 * T242","v":104.90240096152675},{"$f":"U241 * $F240 / $F239 * U242","v":114.06589081370034},{"$f":"V241 * $F240 / $F239 * V242","v":114.40415392665317},{"$f":"W241 * $F240 / $F239 * W242","v":124.46426610816989},{"$f":"X241 * $F240 / $F239 * X242","v":124.81619479365173},{"$f":"Y241 * $F240 / $F239 * Y242","v":135.86183591167079},{"$f":"Z241 * $F240 / $F239 * Z242","v":136.22791248400617},{"$f":"AA241 * $F240 / $F239 * AA242","v":138.95250610340338},{"$f":"AB241 * $F240 / $F239 * AB242","v":141.73160124147515},{"$f":"AC241 * $F240 / $F239 * AC242","v":144.56616252687033},{"$f":"AD241 * $F240 / $F239 * AD242","v":147.4576369025628},{"$f":"AE241 * $F240 / $F239 * AE242","v":150.40666745431852},{"$f":"AF241 * $F240 / $F239 * AF242","v":153.41486189655265},{"$f":"AG241 * $F240 / $F239 * AG242","v":156.4831848579143},{"$f":"AH241 * $F240 / $F239 * AH242","v":159.61276173849421},{"$f":"AI241 * $F240 / $F239 * AI242","v":162.80503948126591},{"$f":"AJ241 * $F240 / $F239 * AJ242","v":166.06114348632005},{"$f":"AK241 * $F240 / $F239 * AK242","v":169.38235992518884},{"$f":"AL241 * $F240 / $F239 * AL242","v":172.76997496940427},{"$f":"AM241 * $F240 / $F239 * AM242","v":176.22543556194015},{"$f":"AN241 * $F240 / $F239 * AN242","v":179.74986710288701},{"$f":"AO241 * $F240 / $F239 * AO242","v":183.34487730666004},{"$f":"AP241 * $F240 / $F239 * AP242","v":187.01191311623296},{"$f":"AQ241 * $F240 / $F239 * AQ242","v":190.75209993169634},{"$f":"AR241 * $F240 / $F239 * AR242","v":194.56704546746536},{"$f":"AS241 * $F240 / $F239 * AS242","v":198.45851820939669},{"$f":"AT241 * $F240 / $F239 * AT242","v":202.42764355758101},{"$f":"AU241 * $F240 / $F239 * AU242","v":206.47618999787494},{"$f":"AV241 * $F240 / $F239 * AV242","v":210.60576524469371},{"$f":"AW241 * $F240 / $F239 * AW242","v":0},{"$f":"AX241 * $F240 / $F239 * AX242","v":0},{"$f":"AY241 * $F240 / $F239 * AY242","v":0},{"$f":"AZ241 * $F240 / $F239 * AZ242","v":0},{"$f":"BA241 * $F240 / $F239 * BA242","v":0},{"$f":"BB241 * $F240 / $F239 * BB242","v":0},{"$f":"BC241 * $F240 / $F239 * BC242","v":0}]
[]
[null,null,null,null,{"$f":"E237","v":"Diesel CO2 Emission - No-Build"},{"$f":"F237","v":0},"metric ton",10444.074466719314,0,0,0,0,0,0,0,0,0,0,229.65157333404346,230.53272875542055,250.67034525591362,251.41370973329026,273.52173673298938,274.29513256995591,298.56895056125154,299.37343768814623,305.36098417013397,311.46830278036828,317.69751337952596,324.05179575862263,330.53256315810933,337.1433486791143,343.88627218231466,350.7638068385001,357.77913243868585,364.93472215366182,372.2334024643306,379.67799985159462,387.2716941064694,395.01695839974457,402.91732583254844,410.97597619589652,419.19538266057833,427.57907832772224,436.1309496085691,444.85346967390893,453.75052493498254,462.82564849291833,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E243","v":"Truck Emission - Build"},{"$f":"F243","v":0},"metric ton",4752.5073480659594,0,0,0,0,0,0,0,0,0,0,104.5014369863821,104.90240096152675,114.06589081370034,114.40415392665317,124.46426610816989,124.81619479365173,135.86183591167079,136.22791248400617,138.95250610340338,141.73160124147515,144.56616252687033,147.4576369025628,150.40666745431852,153.41486189655265,156.4831848579143,159.61276173849421,162.80503948126591,166.06114348632005,169.38235992518884,172.76997496940427,176.22543556194015,179.74986710288701,183.34487730666004,187.01191311623296,190.75209993169634,194.56704546746536,198.45851820939669,202.42764355758101,206.47618999787494,210.60576524469371,0,0,0,0,0,0,0]
[null,null,null,null,"Reduction in carbon dioxide emissions - Highway - Build",null,"metric tons",{"$f":" SUM(J247:BC247)","v":5691.5671186533518},null,{"$f":"J245 - J246","v":0},{"$f":"K245 - K246","v":0},0,0,0,0,0,0,0,125.15013634766136,125.6303277938938,136.6044544422133,137.00955580663708,149.05747062481947,149.47893777630418,162.70711464958075,163.14552520414006,166.40847806673059,169.73670153889313,173.13135085265563,176.59415885605983,180.1258957037908,183.72848678256165,187.40308732440036,191.15104510000589,194.97409295741994,198.87357866734177,202.85104253914176,206.90802488219035,211.04625854452925,215.26709129685756,219.5724485258884,223.96406307966356,228.443282728882,233.01203286025688,237.67243139917241,242.42582611632793,247.2743349371076,252.21988324822462,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":" E247","v":"Reduction in carbon dioxide emissions - Highway - Build"},0,"metric tons",5691.5671186533518,0,0,0,0,0,0,0,0,0,0,125.15013634766136,125.6303277938938,136.6044544422133,137.00955580663708,149.05747062481947,149.47893777630418,162.70711464958075,163.14552520414006,166.40847806673059,169.73670153889313,173.13135085265563,176.59415885605983,180.1258957037908,183.72848678256165,187.40308732440036,191.15104510000589,194.97409295741994,198.87357866734177,202.85104253914176,206.90802488219035,211.04625854452925,215.26709129685756,219.5724485258884,223.96406307966356,228.443282728882,233.01203286025688,237.67243139917241,242.42582611632793,247.2743349371076,252.21988324822462,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" InpV!E$34","v":"Damage costs for emissions - CO2 - 2019 US$"},{"$f":" InpV!F$34","v":0},{"$f":" InpV!G$34","v":"US$ / metric ton"},{"$f":" InpV!H$34","v":"https://www.transportation.gov/sites/dot.gov/files/2021-02/Benefit%20Cost%20Analysis%20Guidance%202021.pdf"},{"$f":" InpV!I$34","v":0},{"$f":" InpV!J$34","v":0},{"$f":" InpV!K$34","v":0},{"$f":" InpV!L$34","v":0},{"$f":" InpV!M$34","v":0},{"$f":" InpV!N$34","v":0},{"$f":" InpV!O$34","v":50},{"$f":" InpV!P$34","v":52},{"$f":" InpV!Q$34","v":53},{"$f":" InpV!R$34","v":54},{"$f":" InpV!S$34","v":55},{"$f":" InpV!T$34","v":56},{"$f":" InpV!U$34","v":57},{"$f":" InpV!V$34","v":58},{"$f":" InpV!W$34","v":59},{"$f":" InpV!X$34","v":60},{"$f":" InpV!Y$34","v":61},{"$f":" InpV!Z$34","v":62},{"$f":" InpV!AA$34","v":63},{"$f":" InpV!AB$34","v":64},{"$f":" InpV!AC$34","v":66},{"$f":" InpV!AD$34","v":67},{"$f":" InpV!AE$34","v":68},{"$f":" InpV!AF$34","v":69},{"$f":" InpV!AG$34","v":70},{"$f":" InpV!AH$34","v":71},{"$f":" InpV!AI$34","v":72},{"$f":" InpV!AJ$34","v":73},{"$f":" InpV!AK$34","v":75},{"$f":" InpV!AL$34","v":76},{"$f":" InpV!AM$34","v":77},{"$f":" InpV!AN$34","v":78},{"$f":" InpV!AO$34","v":79},{"$f":" InpV!AP$34","v":80},{"$f":" InpV!AQ$34","v":81},{"$f":" InpV!AR$34","v":83},{"$f":" InpV!AS$34","v":84},{"$f":" InpV!AT$34","v":84},{"$f":" InpV!AU$34","v":84},{"$f":" InpV!AV$34","v":84},{"$f":" InpV!AW$34","v":84},{"$f":" InpV!AX$34","v":84},{"$f":" InpV!AY$34","v":84},{"$f":" InpV!AZ$34","v":84},{"$f":" InpV!BA$34","v":84},{"$f":" InpV!BB$34","v":84},{"$f":" InpV!BC$34","v":0}]
[null,null,null,null,"Reduction in carbon dioxide emission costs - Highway - Build",null,"US$",{"$f":" SUM(J251:BC251)","v":411605.13532572659},null,{"$f":"J249 * J250","v":0},0,0,0,0,0,0,0,0,6883.2574991213751,7035.2983564580527,7786.4539032061575,7946.5542367849503,8794.3907668643496,8968.7362665782512,9925.1339936244258,10115.022562656684,10483.734118204027,10863.14889848916,11426.669156275271,11831.808643356009,12248.560907857775,12677.265587996753,13118.216112708025,13571.724202100419,14038.134692934236,14517.771242715949,15213.828190435632,15725.009891046466,16250.561907928752,16790.83312115489,17346.223433545183,17917.125046373083,18503.905901039441,19339.998727401322,19964.484237530483,20363.769393771545,20771.044134717038,21186.470192850869,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":" E251","v":"Reduction in carbon dioxide emission costs - Highway - Build"},0,"US$",411605.13532572659,0,0,0,0,0,0,0,0,0,0,6883.2574991213751,7035.2983564580527,7786.4539032061575,7946.5542367849503,8794.3907668643496,8968.7362665782512,9925.1339936244258,10115.022562656684,10483.734118204027,10863.14889848916,11426.669156275271,11831.808643356009,12248.560907857775,12677.265587996753,13118.216112708025,13571.724202100419,14038.134692934236,14517.771242715949,15213.828190435632,15725.009891046466,16250.561907928752,16790.83312115489,17346.223433545183,17917.125046373083,18503.905901039441,19339.998727401322,19964.484237530483,20363.769393771545,20771.044134717038,21186.470192850869,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" Time!E$78","v":"Discount rate multiplier (for CO2 emissions)"},{"$f":" Time!F$78","v":0},{"$f":" Time!G$78","v":"factor"},{"$f":" Time!H$78","v":0},{"$f":" Time!I$78","v":0},{"$f":" Time!J$78","v":0.888487047915689},{"$f":" Time!K$78","v":0.91514165935315961},{"$f":" Time!L$78","v":0.94259590913375435},{"$f":" Time!M$78","v":0.970873786407767},{"$f":" Time!N$78","v":1},{"$f":" Time!O$78","v":1.03},{"$f":" Time!P$78","v":1.0609},{"$f":" Time!Q$78","v":1.092727},{"$f":" Time!R$78","v":1.1255088099999999},{"$f":" Time!S$78","v":1.1592740742999998},{"$f":" Time!T$78","v":1.1940522965289999},{"$f":" Time!U$78","v":1.22987386542487},{"$f":" Time!V$78","v":1.2667700813876159},{"$f":" Time!W$78","v":1.3047731838292445},{"$f":" Time!X$78","v":1.3439163793441218},{"$f":" Time!Y$78","v":1.3842338707244455},{"$f":" Time!Z$78","v":1.4257608868461786},{"$f":" Time!AA$78","v":1.4685337134515639},{"$f":" Time!AB$78","v":1.512589724855111},{"$f":" Time!AC$78","v":1.5579674166007644},{"$f":" Time!AD$78","v":1.6047064390987871},{"$f":" Time!AE$78","v":1.6528476322717507},{"$f":" Time!AF$78","v":1.7024330612399032},{"$f":" Time!AG$78","v":1.7535060530771003},{"$f":" Time!AH$78","v":1.8061112346694133},{"$f":" Time!AI$78","v":1.8602945717094954},{"$f":" Time!AJ$78","v":1.9161034088607805},{"$f":" Time!AK$78","v":1.973586511126604},{"$f":" Time!AL$78","v":2.0327941064604018},{"$f":" Time!AM$78","v":2.0937779296542138},{"$f":" Time!AN$78","v":2.1565912675438406},{"$f":" Time!AO$78","v":2.2212890055701555},{"$f":" Time!AP$78","v":2.2879276757372602},{"$f":" Time!AQ$78","v":2.3565655060093778},{"$f":" Time!AR$78","v":2.4272624711896591},{"$f":" Time!AS$78","v":2.5000803453253493},{"$f":" Time!AT$78","v":2.5750827556851092},{"$f":" Time!AU$78","v":2.6523352383556626},{"$f":" Time!AV$78","v":2.7319052955063321},{"$f":" Time!AW$78","v":2.8138624543715225},{"$f":" Time!AX$78","v":2.898278328002668},{"$f":" Time!AY$78","v":2.9852266778427476},{"$f":" Time!AZ$78","v":3.0747834781780301},{"$f":" Time!BA$78","v":3.1670269825233714},{"$f":" Time!BB$78","v":3.262037791999072},{"$f":" Time!BC$78","v":3.3598989257590444}]
[null,null,null,null,{"$f":"E253 & \" - PV\"","v":"Reduction in carbon dioxide emission costs - Highway - Build - PV"},null,"US$",{"$f":"SUM(J255:BC255)","v":220047.48993110808},null,{"$f":" J253 / J254","v":0},{"$f":" K253 / K254","v":0},{"$f":" L253 / L254","v":0},{"$f":" M253 / M254","v":0},{"$f":" N253 / N254","v":0},{"$f":" O253 / O254","v":0},{"$f":" P253 / P254","v":0},{"$f":" Q253 / Q254","v":0},{"$f":" R253 / R254","v":0},{"$f":" S253 / S254","v":5937.5583839202709},{"$f":" T253 / T254","v":5891.9516146060078},{"$f":" U253 / U254","v":6331.0995721632507},{"$f":" V253 / V254","v":6273.0832954945699},{"$f":" W253 / W254","v":6740.1682344931387},{"$f":" X253 / X254","v":6673.5820802744502},{"$f":" Y253 / Y254","v":7170.1279700879295},{"$f":" Z253 / Z254","v":7094.4733131453659},{"$f":" AA253 / AA254","v":7138.9127959232301},{"$f":" AB253 / AB254","v":7181.821164050104},{"$f":" AC253 / AC254","v":7334.3441169048547},{"$f":" AD253 / AD254","v":7373.1919777182584},{"$f":" AE253 / AE254","v":7410.5807871853149},{"$f":" AF253 / AF254","v":7446.5574457087569},{"$f":" AG253 / AG254","v":7481.1353457764353},{"$f":" AH253 / AH254","v":7514.3346332068841},{"$f":" AI253 / AI254","v":7546.1891393006972},{"$f":" AJ253 / AJ254","v":7576.7159411023085},{"$f":" AK253 / AK254","v":7708.7212061208074},{"$f":" AL253 / AL254","v":7735.66286967823},{"$f":" AM253 / AM254","v":7761.3588708581538},{"$f":" AN253 / AN254","v":7785.8207875793296},{"$f":" AO253 / AO254","v":7809.0799486457609},{"$f":" AP253 / AP254","v":7831.1588414172584},{"$f":" AQ253 / AQ254","v":7852.0651574732019},{"$f":" AR253 / AR254","v":7967.8234047438336},{"$f":" AS253 / AS254","v":7985.5370547830917},{"$f":" AT253 / AT254","v":7908.0058102263583},{"$f":" AU253 / AU254","v":7831.2288108777002},{"$f":" AV253 / AV254","v":7755.1993576425066},{"$f":" AW253 / AW254","v":0},{"$f":" AX253 / AX254","v":0},{"$f":" AY253 / AY254","v":0},{"$f":" AZ253 / AZ254","v":0},{"$f":" BA253 / BA254","v":0},{"$f":" BB253 / BB254","v":0},{"$f":" BC253 / BC254","v":0}]
[]
[null,"NOx Emissions"]
[null,null,null,null,{"$f":" InpC!E$95","v":"Grams per metric ton"},{"$f":" InpC!F$95","v":1000000},{"$f":" InpC!G$95","v":"gram / metric ton"}]
[null,null,null,null,{"$f":" InpV!E$40","v":"NOx emission rate - Truck"},{"$f":" InpV!F$40","v":0},{"$f":" InpV!G$40","v":"gram / mile"},{"$f":" InpV!H$40","v":"EMFAC 2021"},{"$f":" InpV!I$40","v":0},{"$f":" InpV!J$40","v":0},{"$f":" InpV!K$40","v":0},{"$f":" InpV!L$40","v":0},{"$f":" InpV!M$40","v":0},{"$f":" InpV!N$40","v":3.0601439734908902},{"$f":" InpV!O$40","v":2.1509383490728098},{"$f":" InpV!P$40","v":1.63443048205778},{"$f":" InpV!Q$40","v":1.34400962183825},{"$f":" InpV!R$40","v":0.98579886929745097},{"$f":" InpV!S$40","v":0.933206152362278},{"$f":" InpV!T$40","v":0.89354090479638704},{"$f":" InpV!U$40","v":0.86399100196218404},{"$f":" InpV!V$40","v":0.84265153091370504},{"$f":" InpV!W$40","v":0.82704444475343697},{"$f":" InpV!X$40","v":0.81546388307266304},{"$f":" InpV!Y$40","v":0.80674139735993899},{"$f":" InpV!Z$40","v":0.800009013930576},{"$f":" InpV!AA$40","v":0.79469494500566495},{"$f":" InpV!AB$40","v":0.79065962259070299},{"$f":" InpV!AC$40","v":0.78749773849254301},{"$f":" InpV!AD$40","v":0.78511109080909303},{"$f":" InpV!AE$40","v":0.78303072907951699},{"$f":" InpV!AF$40","v":0.78132794370240399},{"$f":" InpV!AG$40","v":0.77962048197491896},{"$f":" InpV!AH$40","v":0.77819813610604605},{"$f":" InpV!AI$40","v":0.77688786902711304},{"$f":" InpV!AJ$40","v":0.77566646529244199},{"$f":" InpV!AK$40","v":0.77469862538783796},{"$f":" InpV!AL$40","v":0.77396894899257496},{"$f":" InpV!AM$40","v":0.77348206196168301},{"$f":" InpV!AN$40","v":0.77325706117097603},{"$f":" InpV!AO$40","v":0.773222223784232},{"$f":" InpV!AP$40","v":0.77331770041692904},{"$f":" InpV!AQ$40","v":0.77349644740778301},{"$f":" InpV!AR$40","v":0.77368270131111305},{"$f":" InpV!AS$40","v":0.77385748343329597},{"$f":" InpV!AT$40","v":0.77385748343329597},{"$f":" InpV!AU$40","v":0.77385748343329597},{"$f":" InpV!AV$40","v":0.77385748343329597},{"$f":" InpV!AW$40","v":0.77385748343329597},{"$f":" InpV!AX$40","v":0.77385748343329597},{"$f":" InpV!AY$40","v":0.77385748343329597},{"$f":" InpV!AZ$40","v":0.77385748343329597},{"$f":" InpV!BA$40","v":0.77385748343329597},{"$f":" InpV!BB$40","v":0.77385748343329597},{"$f":" InpV!BC$40","v":0}]
[null,null,null,null,{"$f":"Volume!E$71","v":"Truck Miles Switched from Diesel to Electric"},{"$f":"Volume!F$71","v":0},{"$f":"Volume!G$71","v":"miles"},{"$f":"Volume!H$71","v":6668613.362836495},{"$f":"Volume!I$71","v":0},{"$f":"Volume!J$71","v":0},{"$f":"Volume!K$71","v":0},{"$f":"Volume!L$71","v":0},{"$f":"Volume!M$71","v":0},{"$f":"Volume!N$71","v":0},{"$f":"Volume!O$71","v":0},{"$f":"Volume!P$71","v":0},{"$f":"Volume!Q$71","v":0},{"$f":"Volume!R$71","v":0},{"$f":"Volume!S$71","v":146634.10871034212},{"$f":"Volume!T$71","v":147196.73250591685},{"$f":"Volume!U$71","v":160054.73911232204},{"$f":"Volume!V$71","v":160529.38244267058},{"$f":"Volume!W$71","v":174645.50970181052},{"$f":"Volume!X$71","v":175139.32826175966},{"$f":"Volume!Y$71","v":190638.32796150635},{"$f":"Volume!Z$71","v":191151.99852386548},{"$f":"Volume!AA$71","v":194975.08812434878},{"$f":"Volume!AB$71","v":198874.65305229803},{"$f":"Volume!AC$71","v":202852.04685333191},{"$f":"Volume!AD$71","v":206909.29984587888},{"$f":"Volume!AE$71","v":211047.31439368473},{"$f":"Volume!AF$71","v":215268.34640611426},{"$f":"Volume!AG$71","v":219573.74942878634},{"$f":"Volume!AH$71","v":223965.10259825643},{"$f":"Volume!AI$71","v":228444.43623295263},{"$f":"Volume!AJ$71","v":233013.32946943043},{"$f":"Volume!AK$71","v":237673.58703518164},{"$f":"Volume!AL$71","v":242427.01365769794},{"$f":"Volume!AM$71","v":247275.63965540775},{"$f":"Volume!AN$71","v":252221.04416486638},{"$f":"Volume!AO$71","v":257265.4830954386},{"$f":"Volume!AP$71","v":262410.98676555278},{"$f":"Volume!AQ$71","v":267659.13431176415},{"$f":"Volume!AR$71","v":273012.18164343759},{"$f":"Volume!AS$71","v":278472.61026087421},{"$f":"Volume!AT$71","v":284041.99930062948},{"$f":"Volume!AU$71","v":289722.83026300458},{"$f":"Volume!AV$71","v":295517.35905736435},{"$f":"Volume!AW$71","v":0},{"$f":"Volume!AX$71","v":0},{"$f":"Volume!AY$71","v":0},{"$f":"Volume!AZ$71","v":0},{"$f":"Volume!BA$71","v":0},{"$f":"Volume!BB$71","v":0},{"$f":"Volume!BC$71","v":0}]
[null,null,null,null,{"$f":" Time!E$46","v":"Forecast period flag"},{"$f":" Time!F$46","v":0},{"$f":" Time!G$46","v":"flag"},{"$f":" Time!H$46","v":33},{"$f":" Time!I$46","v":0},{"$f":" Time!J$46","v":0},{"$f":" Time!K$46","v":0},{"$f":" Time!L$46","v":0},{"$f":" Time!M$46","v":0},{"$f":" Time!N$46","v":0},{"$f":" Time!O$46","v":0},{"$f":" Time!P$46","v":1},{"$f":" Time!Q$46","v":1},{"$f":" Time!R$46","v":1},{"$f":" Time!S$46","v":1},{"$f":" Time!T$46","v":1},{"$f":" Time!U$46","v":1},{"$f":" Time!V$46","v":1},{"$f":" Time!W$46","v":1},{"$f":" Time!X$46","v":1},{"$f":" Time!Y$46","v":1},{"$f":" Time!Z$46","v":1},{"$f":" Time!AA$46","v":1},{"$f":" Time!AB$46","v":1},{"$f":" Time!AC$46","v":1},{"$f":" Time!AD$46","v":1},{"$f":" Time!AE$46","v":1},{"$f":" Time!AF$46","v":1},{"$f":" Time!AG$46","v":1},{"$f":" Time!AH$46","v":1},{"$f":" Time!AI$46","v":1},{"$f":" Time!AJ$46","v":1},{"$f":" Time!AK$46","v":1},{"$f":" Time!AL$46","v":1},{"$f":" Time!AM$46","v":1},{"$f":" Time!AN$46","v":1},{"$f":" Time!AO$46","v":1},{"$f":" Time!AP$46","v":1},{"$f":" Time!AQ$46","v":1},{"$f":" Time!AR$46","v":1},{"$f":" Time!AS$46","v":1},{"$f":" Time!AT$46","v":1},{"$f":" Time!AU$46","v":1},{"$f":" Time!AV$46","v":1},{"$f":" Time!AW$46","v":0},{"$f":" Time!AX$46","v":0},{"$f":" Time!AY$46","v":0},{"$f":" Time!AZ$46","v":0},{"$f":" Time!BA$46","v":0},{"$f":" Time!BB$46","v":0},{"$f":" Time!BC$46","v":0}]
[null,null,null,null,"Diesel Nox Emission - No-Build",null,"metric tons",{"$f":" SUM(J262:BC262)","v":5.2737811762122755},null,{"$f":"J259 * J260 / $F258 * J261","v":0},0,0,0,0,0,0,0,0,0.13683985239465038,0.13152630154640871,0.13828585441445107,0.13527032987194804,0.14443959860001487,0.14281979670307232,0.15379583109002795,0.15292332184993654,0.15494571693445405,0.15724215812518694,0.15974552814558224,0.16244678610054367,0.165256532459961,0.16819517444170604,0.17118419235871049,0.17428922539476252,0.17747571125611877,0.18074062563557633,0.1841254011671519,0.18763098096805708,0.19126327163355891,0.19503170337639952,0.19892338894197981,0.20292706084967449,0.20703338950639222,0.21122480218473508,0.21549811338158115,0.21980802676814712,0.22420418032050068,0.22868831979098569,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":" InpC!E$95","v":"Grams per metric ton"},{"$f":" InpC!F$95","v":1000000},{"$f":" InpC!G$95","v":"gram / metric ton"}]
[null,null,null,null,{"$f":"InpC!E$90","v":"Nox emissions per kwh of electricity (AL)"},{"$f":"InpC!F$90","v":0.18109899999999998},{"$f":"InpC!G$90","v":"g / kwh"}]
[null,null,null,null,{"$f":"E229","v":"Truck electricity consumption - Build"},{"$f":"F229","v":0},"kWh",13337226.72567299,0,0,0,0,0,0,0,0,0,0,293268.21742068423,294393.4650118337,320109.47822464409,321058.76488534117,349291.01940362103,350278.65652351931,381276.6559230127,382303.99704773095,389950.17624869756,397749.30610459606,405704.09370666381,413818.59969175776,422094.62878736947,430536.69281222852,439147.49885757267,447930.20519651286,456888.87246590527,466026.65893886087,475347.17407036328,484854.02731539588,494551.2793108155,504442.08832973277,514530.9661908772,524821.97353110556,535318.2686235283,546024.36328687519,556945.22052174842,568083.99860125897,579445.66052600916,591034.71811472869,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" Time!E$46","v":"Forecast period flag"},{"$f":" Time!F$46","v":0},{"$f":" Time!G$46","v":"flag"},{"$f":" Time!H$46","v":33},{"$f":" Time!I$46","v":0},{"$f":" Time!J$46","v":0},{"$f":" Time!K$46","v":0},{"$f":" Time!L$46","v":0},{"$f":" Time!M$46","v":0},{"$f":" Time!N$46","v":0},{"$f":" Time!O$46","v":0},{"$f":" Time!P$46","v":1},{"$f":" Time!Q$46","v":1},{"$f":" Time!R$46","v":1},{"$f":" Time!S$46","v":1},{"$f":" Time!T$46","v":1},{"$f":" Time!U$46","v":1},{"$f":" Time!V$46","v":1},{"$f":" Time!W$46","v":1},{"$f":" Time!X$46","v":1},{"$f":" Time!Y$46","v":1},{"$f":" Time!Z$46","v":1},{"$f":" Time!AA$46","v":1},{"$f":" Time!AB$46","v":1},{"$f":" Time!AC$46","v":1},{"$f":" Time!AD$46","v":1},{"$f":" Time!AE$46","v":1},{"$f":" Time!AF$46","v":1},{"$f":" Time!AG$46","v":1},{"$f":" Time!AH$46","v":1},{"$f":" Time!AI$46","v":1},{"$f":" Time!AJ$46","v":1},{"$f":" Time!AK$46","v":1},{"$f":" Time!AL$46","v":1},{"$f":" Time!AM$46","v":1},{"$f":" Time!AN$46","v":1},{"$f":" Time!AO$46","v":1},{"$f":" Time!AP$46","v":1},{"$f":" Time!AQ$46","v":1},{"$f":" Time!AR$46","v":1},{"$f":" Time!AS$46","v":1},{"$f":" Time!AT$46","v":1},{"$f":" Time!AU$46","v":1},{"$f":" Time!AV$46","v":1},{"$f":" Time!AW$46","v":0},{"$f":" Time!AX$46","v":0},{"$f":" Time!AY$46","v":0},{"$f":" Time!AZ$46","v":0},{"$f":" Time!BA$46","v":0},{"$f":" Time!BB$46","v":0},{"$f":" Time!BC$46","v":0}]
[null,null,null,null,"Truck Emission - Build",0,"metric ton",{"$f":"SUM(J268:BC268)","v":2.4153584227926532},null,{"$f":"J266 * $F265 / $F264 * J267","v":0},{"$f":"K266 * $F265 / $F264 * K267","v":0},0,0,0,0,0,0,0,5.3110580906668488E-2,5.3314362120178073E-2,5.7971506397004817E-2,5.8143421261970397E-2,6.3256254322976366E-2,6.3435114417752819E-2,6.9048821111001676E-2,6.9234871561347028E-2,7.0619586968462877E-2,7.2032001586236238E-2,7.3472605666183105E-2,7.4942134585577636E-2,7.6440915178763807E-2,7.796976453160176E-2,7.9529172895607556E-2,8.1119712230883281E-2,8.274211791470297E-2,8.4396961907168763E-2,8.6084897876968713E-2,8.7806579492790873E-2,8.9562742131909373E-2,9.1353957754426271E-2,9.318104344620165E-2,9.5044734584509669E-2,9.6945603129452343E-2,9.8884466166889798E-2,0.10086222249126811,0.1028794440626894,0.10493702967559973,0.10703579641585924,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":"E262","v":"Diesel Nox Emission - No-Build"},{"$f":"F262","v":0},"metric tons",5.2737811762122755,0,0,0,0,0,0,0,0,0,0,0.13683985239465038,0.13152630154640871,0.13828585441445107,0.13527032987194804,0.14443959860001487,0.14281979670307232,0.15379583109002795,0.15292332184993654,0.15494571693445405,0.15724215812518694,0.15974552814558224,0.16244678610054367,0.165256532459961,0.16819517444170604,0.17118419235871049,0.17428922539476252,0.17747571125611877,0.18074062563557633,0.1841254011671519,0.18763098096805708,0.19126327163355891,0.19503170337639952,0.19892338894197981,0.20292706084967449,0.20703338950639222,0.21122480218473508,0.21549811338158115,0.21980802676814712,0.22420418032050068,0.22868831979098569,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E268","v":"Truck Emission - Build"},{"$f":"F268","v":0},"metric ton",2.4153584227926532,0,0,0,0,0,0,0,0,0,0,5.3110580906668488E-2,5.3314362120178073E-2,5.7971506397004817E-2,5.8143421261970397E-2,6.3256254322976366E-2,6.3435114417752819E-2,6.9048821111001676E-2,6.9234871561347028E-2,7.0619586968462877E-2,7.2032001586236238E-2,7.3472605666183105E-2,7.4942134585577636E-2,7.6440915178763807E-2,7.796976453160176E-2,7.9529172895607556E-2,8.1119712230883281E-2,8.274211791470297E-2,8.4396961907168763E-2,8.6084897876968713E-2,8.7806579492790873E-2,8.9562742131909373E-2,9.1353957754426271E-2,9.318104344620165E-2,9.5044734584509669E-2,9.6945603129452343E-2,9.8884466166889798E-2,0.10086222249126811,0.1028794440626894,0.10493702967559973,0.10703579641585924,0,0,0,0,0,0,0]
[null,null,null,null,"Reduction in Nox emissions - Highway - Build",null,"metric tons",{"$f":" SUM(J272:BC272)","v":2.8584227534196227},null,{"$f":"J270 - J271","v":0},{"$f":"K270 - K271","v":0},0,0,0,0,0,0,0,8.3729271487981899E-2,7.8211939426230642E-2,8.0314348017446247E-2,7.7126908609977646E-2,8.1183344277038508E-2,7.9384682285319502E-2,8.4747009979026275E-2,8.3688450288589511E-2,8.4326129965991176E-2,8.5210156538950699E-2,8.6272922479399133E-2,8.7504651514966031E-2,8.881561728119719E-2,9.0225409910104276E-2,9.1655019463102935E-2,9.3169513163879239E-2,9.4733593341415803E-2,9.6343663728407566E-2,9.8040503290183184E-2,9.9824401475266208E-2,0.10170052950164954,0.10367774562197325,0.10574234549577816,0.10788232626516482,0.11008778637693988,0.11234033601784528,0.11463589089031304,0.11692858270545772,0.11926715064490095,0.12165252337512646,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":"E272","v":"Reduction in Nox emissions - Highway - Build"},{"$f":"F272","v":0},"metric tons",2.8584227534196227,0,0,0,0,0,0,0,0,0,0,8.3729271487981899E-2,7.8211939426230642E-2,8.0314348017446247E-2,7.7126908609977646E-2,8.1183344277038508E-2,7.9384682285319502E-2,8.4747009979026275E-2,8.3688450288589511E-2,8.4326129965991176E-2,8.5210156538950699E-2,8.6272922479399133E-2,8.7504651514966031E-2,8.881561728119719E-2,9.0225409910104276E-2,9.1655019463102935E-2,9.3169513163879239E-2,9.4733593341415803E-2,9.6343663728407566E-2,9.8040503290183184E-2,9.9824401475266208E-2,0.10170052950164954,0.10367774562197325,0.10574234549577816,0.10788232626516482,0.11008778637693988,0.11234033601784528,0.11463589089031304,0.11692858270545772,0.11926715064490095,0.12165252337512646,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" InpV!E$35","v":"Damage costs for emissions - NOx - 2019 US$"},{"$f":" InpV!F$35","v":0},{"$f":" InpV!G$35","v":"US$ / metric ton"},{"$f":" InpV!H$35","v":"https://www.transportation.gov/sites/dot.gov/files/2021-02/Benefit%20Cost%20Analysis%20Guidance%202021.pdf"},{"$f":" InpV!I$35","v":0},{"$f":" InpV!J$35","v":0},{"$f":" InpV!K$35","v":0},{"$f":" InpV!L$35","v":0},{"$f":" InpV!M$35","v":0},{"$f":" InpV!N$35","v":0},{"$f":" InpV!O$35","v":15700},{"$f":" InpV!P$35","v":15900},{"$f":" InpV!Q$35","v":16100},{"$f":" InpV!R$35","v":16400},{"$f":" InpV!S$35","v":16600},{"$f":" InpV!T$35","v":16800},{"$f":" InpV!U$35","v":17000},{"$f":" InpV!V$35","v":17300},{"$f":" InpV!W$35","v":17500},{"$f":" InpV!X$35","v":17700},{"$f":" InpV!Y$35","v":18000},{"$f":" InpV!Z$35","v":18000},{"$f":" InpV!AA$35","v":18000},{"$f":" InpV!AB$35","v":18000},{"$f":" InpV!AC$35","v":18000},{"$f":" InpV!AD$35","v":18000},{"$f":" InpV!AE$35","v":18000},{"$f":" InpV!AF$35","v":18000},{"$f":" InpV!AG$35","v":18000},{"$f":" InpV!AH$35","v":18000},{"$f":" InpV!AI$35","v":18000},{"$f":" InpV!AJ$35","v":18000},{"$f":" InpV!AK$35","v":18000},{"$f":" InpV!AL$35","v":18000},{"$f":" InpV!AM$35","v":18000},{"$f":" InpV!AN$35","v":18000},{"$f":" InpV!AO$35","v":18000},{"$f":" InpV!AP$35","v":18000},{"$f":" InpV!AQ$35","v":18000},{"$f":" InpV!AR$35","v":18000},{"$f":" InpV!AS$35","v":18000},{"$f":" InpV!AT$35","v":18000},{"$f":" InpV!AU$35","v":18000},{"$f":" InpV!AV$35","v":18000},{"$f":" InpV!AW$35","v":18000},{"$f":" InpV!AX$35","v":18000},{"$f":" InpV!AY$35","v":18000},{"$f":" InpV!AZ$35","v":18000},{"$f":" InpV!BA$35","v":18000},{"$f":" InpV!BB$35","v":18000},{"$f":" InpV!BC$35","v":0}]
[null,null,null,null,"Reduction in NOx emission costs - Highway - Build",null,"US$",{"$f":" SUM(J276:BC276)","v":51041.823993290011},null,{"$f":"J274 * J275","v":0},0,0,0,0,0,0,0,0,1389.9059067004996,1313.9605823606748,1365.3439162965863,1334.2955189526133,1420.708524848174,1405.1088764501551,1525.446179622473,1506.3921051946113,1517.8703393878411,1533.7828177011127,1552.9126046291844,1575.0837272693886,1598.6811110615495,1624.057378381877,1649.7903503358527,1677.0512369498263,1705.2046801454844,1734.1859471113362,1764.7290592232973,1796.8392265547918,1830.6095310296917,1866.1994211955187,1903.3622189240068,1941.8818727729667,1981.5801547849178,2022.126048321215,2063.4460360256348,2104.7144886982392,2146.808711608217,2189.745420752276,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":" E276","v":"Reduction in NOx emission costs - Highway - Build"},0,"US$",51041.823993290011,0,0,0,0,0,0,0,0,0,0,1389.9059067004996,1313.9605823606748,1365.3439162965863,1334.2955189526133,1420.708524848174,1405.1088764501551,1525.446179622473,1506.3921051946113,1517.8703393878411,1533.7828177011127,1552.9126046291844,1575.0837272693886,1598.6811110615495,1624.057378381877,1649.7903503358527,1677.0512369498263,1705.2046801454844,1734.1859471113362,1764.7290592232973,1796.8392265547918,1830.6095310296917,1866.1994211955187,1903.3622189240068,1941.8818727729667,1981.5801547849178,2022.126048321215,2063.4460360256348,2104.7144886982392,2146.808711608217,2189.745420752276,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" Time!E$73","v":"Discount rate multiplier (excluding CO2 emissions)"},{"$f":" Time!F$73","v":0},{"$f":" Time!G$73","v":"factor"},{"$f":" Time!H$73","v":0},{"$f":" Time!I$73","v":0},{"$f":" Time!J$73","v":0.7628952120475252},{"$f":" Time!K$73","v":0.81629787689085187},{"$f":" Time!L$73","v":0.87343872827321156},{"$f":" Time!M$73","v":0.93457943925233644},{"$f":" Time!N$73","v":1},{"$f":" Time!O$73","v":1.07},{"$f":" Time!P$73","v":1.1449},{"$f":" Time!Q$73","v":1.2250430000000001},{"$f":" Time!R$73","v":1.31079601},{"$f":" Time!S$73","v":1.4025517307000002},{"$f":" Time!T$73","v":1.5007303518490001},{"$f":" Time!U$73","v":1.6057814764784302},{"$f":" Time!V$73","v":1.7181861798319202},{"$f":" Time!W$73","v":1.8384592124201549},{"$f":" Time!X$73","v":1.9671513572895656},{"$f":" Time!Y$73","v":2.1048519522998355},{"$f":" Time!Z$73","v":2.2521915889608235},{"$f":" Time!AA$73","v":2.4098450001880813},{"$f":" Time!AB$73","v":2.5785341502012469},{"$f":" Time!AC$73","v":2.7590315407153345},{"$f":" Time!AD$73","v":2.9521637485654075},{"$f":" Time!AE$73","v":3.1588152109649861},{"$f":" Time!AF$73","v":3.3799322757325352},{"$f":" Time!AG$73","v":3.6165275350338129},{"$f":" Time!AH$73","v":3.8696844624861795},{"$f":" Time!AI$73","v":4.1405623748602123},{"$f":" Time!AJ$73","v":4.4304017411004271},{"$f":" Time!AK$73","v":4.740529862977457},{"$f":" Time!AL$73","v":5.0723669533858793},{"$f":" Time!AM$73","v":5.4274326401228912},{"$f":" Time!AN$73","v":5.807352924931493},{"$f":" Time!AO$73","v":6.2138676296766988},{"$f":" Time!AP$73","v":6.6488383637540664},{"$f":" Time!AQ$73","v":7.1142570492168513},{"$f":" Time!AR$73","v":7.6122550426620306},{"$f":" Time!AS$73","v":8.1451128956483743},{"$f":" Time!AT$73","v":8.7152707983437594},{"$f":" Time!AU$73","v":9.3253397542278229},{"$f":" Time!AV$73","v":9.9781135370237699},{"$f":" Time!AW$73","v":10.676581484615435},{"$f":" Time!AX$73","v":11.423942188538515},{"$f":" Time!AY$73","v":12.223618141736212},{"$f":" Time!AZ$73","v":13.079271411657746},{"$f":" Time!BA$73","v":13.994820410473789},{"$f":" Time!BB$73","v":14.974457839206954},{"$f":" Time!BC$73","v":16.022669887951441}]
[null,null,null,null,{"$f":"E278 & \" - PV\"","v":"Reduction in NOx emission costs - Highway - Build - PV"},null,"US$",{"$f":"SUM(J280:BC280)","v":14846.700635632757},null,{"$f":" J278 / J279","v":0},{"$f":" K278 / K279","v":0},{"$f":" L278 / L279","v":0},{"$f":" M278 / M279","v":0},{"$f":" N278 / N279","v":0},{"$f":" O278 / O279","v":0},{"$f":" P278 / P279","v":0},{"$f":" Q278 / Q279","v":0},{"$f":" R278 / R279","v":0},{"$f":" S278 / S279","v":990.98370226017323},{"$f":" T278 / T279","v":875.54741645745196},{"$f":" U278 / U279","v":850.26757145739589},{"$f":" V278 / V279","v":776.57214021075379},{"$f":" W278 / W279","v":772.7713050418713},{"$f":" X278 / X279","v":714.28610271564503},{"$f":" Y278 / Y279","v":724.72849121560148},{"$f":" Z278 / Z279","v":668.85611001223515},{"$f":" AA278 / AA279","v":629.86222735046272},{"$f":" AB278 / AB279","v":594.82742068062407},{"$f":" AC278 / AC279","v":562.84699240029727},{"$f":" AD278 / AD279","v":533.5353528525626},{"$f":" AE278 / AE279","v":506.10149828079642},{"$f":" AF278 / AF279","v":480.49997629904993},{"$f":" AG278 / AG279","v":456.1807795887355},{"$f":" AH278 / AH279","v":433.38190832033911},{"$f":" AI278 / AI279","v":411.8292458287271},{"$f":" AJ278 / AJ279","v":391.42859913209531},{"$f":" AK278 / AK279","v":372.26409499188281},{"$f":" AL278 / AL279","v":354.24078010668671},{"$f":" AM278 / AM279","v":337.28830045659339},{"$f":" AN278 / AN279","v":321.35112939042421},{"$f":" AO278 / AO279","v":306.30878099716404},{"$f":" AP278 / AP279","v":292.06332994332888},{"$f":" AQ278 / AQ279","v":278.53648540897933},{"$f":" AR278 / AR279","v":265.6408694911608},{"$f":" AS278 / AS279","v":253.33547397827425},{"$f":" AT278 / AT279","v":241.49731401326241},{"$f":" AU278 / AU279","v":230.21238562754991},{"$f":" AV278 / AV279","v":219.45485112263256},{"$f":" AW278 / AW279","v":0},{"$f":" AX278 / AX279","v":0},{"$f":" AY278 / AY279","v":0},{"$f":" AZ278 / AZ279","v":0},{"$f":" BA278 / BA279","v":0},{"$f":" BB278 / BB279","v":0},{"$f":" BC278 / BC279","v":0}]
[]
[null,"PM 2.5 Emissions"]
[null,null,null,null,{"$f":" InpC!E$95","v":"Grams per metric ton"},{"$f":" InpC!F$95","v":1000000},{"$f":" InpC!G$95","v":"gram / metric ton"}]
[null,null,null,null,{"$f":" InpV!E$41","v":"PM 2.5 emission rate - Truck"},{"$f":" InpV!F$41","v":0},{"$f":" InpV!G$41","v":"gram / mile"},{"$f":" InpV!H$41","v":"EMFAC 2021"},{"$f":" InpV!I$41","v":0},{"$f":" InpV!J$41","v":0},{"$f":" InpV!K$41","v":0},{"$f":" InpV!L$41","v":0},{"$f":" InpV!M$41","v":0},{"$f":" InpV!N$41","v":6.0761476188059098E-2},{"$f":" InpV!O$41","v":4.1177370499647099E-2},{"$f":" InpV!P$41","v":3.10322707962917E-2},{"$f":" InpV!Q$41","v":2.5238968036406201E-2},{"$f":" InpV!R$41","v":2.3923654223878502E-2},{"$f":" InpV!S$41","v":2.3413980159398402E-2},{"$f":" InpV!T$41","v":2.28441465630983E-2},{"$f":" InpV!U$41","v":2.2540023406461201E-2},{"$f":" InpV!V$41","v":2.2307951639529099E-2},{"$f":" InpV!W$41","v":2.2133524322995101E-2},{"$f":" InpV!X$41","v":2.1990000817495501E-2},{"$f":" InpV!Y$41","v":2.1871072044609599E-2},{"$f":" InpV!Z$41","v":2.1767326682590502E-2},{"$f":" InpV!AA$41","v":2.1674024379878899E-2},{"$f":" InpV!AB$41","v":2.1596944746533699E-2},{"$f":" InpV!AC$41","v":2.15294264138788E-2},{"$f":" InpV!AD$41","v":2.1475577018194299E-2},{"$f":" InpV!AE$41","v":2.1422935280929398E-2},{"$f":" InpV!AF$41","v":2.13753600037885E-2},{"$f":" InpV!AG$41","v":2.1330255209351601E-2},{"$f":" InpV!AH$41","v":2.1280827210610101E-2},{"$f":" InpV!AI$41","v":2.1231907779457899E-2},{"$f":" InpV!AJ$41","v":2.1183384716427701E-2},{"$f":" InpV!AK$41","v":2.1141905201369E-2},{"$f":" InpV!AL$41","v":2.11086201026385E-2},{"$f":" InpV!AM$41","v":2.1084932125555102E-2},{"$f":" InpV!AN$41","v":2.1072522710332699E-2},{"$f":" InpV!AO$41","v":2.1069203368240801E-2},{"$f":" InpV!AP$41","v":2.10726537458658E-2},{"$f":" InpV!AQ$41","v":2.1080758095553601E-2},{"$f":" InpV!AR$41","v":2.1090156460777498E-2},{"$f":" InpV!AS$41","v":2.1099491301924699E-2},{"$f":" InpV!AT$41","v":2.1099491301924699E-2},{"$f":" InpV!AU$41","v":2.1099491301924699E-2},{"$f":" InpV!AV$41","v":2.1099491301924699E-2},{"$f":" InpV!AW$41","v":2.1099491301924699E-2},{"$f":" InpV!AX$41","v":2.1099491301924699E-2},{"$f":" InpV!AY$41","v":2.1099491301924699E-2},{"$f":" InpV!AZ$41","v":2.1099491301924699E-2},{"$f":" InpV!BA$41","v":2.1099491301924699E-2},{"$f":" InpV!BB$41","v":2.1099491301924699E-2},{"$f":" InpV!BC$41","v":0}]
[null,null,null,null,{"$f":"Volume!E$71","v":"Truck Miles Switched from Diesel to Electric"},{"$f":"Volume!F$71","v":0},{"$f":"Volume!G$71","v":"miles"},{"$f":"Volume!H$71","v":6668613.362836495},{"$f":"Volume!I$71","v":0},{"$f":"Volume!J$71","v":0},{"$f":"Volume!K$71","v":0},{"$f":"Volume!L$71","v":0},{"$f":"Volume!M$71","v":0},{"$f":"Volume!N$71","v":0},{"$f":"Volume!O$71","v":0},{"$f":"Volume!P$71","v":0},{"$f":"Volume!Q$71","v":0},{"$f":"Volume!R$71","v":0},{"$f":"Volume!S$71","v":146634.10871034212},{"$f":"Volume!T$71","v":147196.73250591685},{"$f":"Volume!U$71","v":160054.73911232204},{"$f":"Volume!V$71","v":160529.38244267058},{"$f":"Volume!W$71","v":174645.50970181052},{"$f":"Volume!X$71","v":175139.32826175966},{"$f":"Volume!Y$71","v":190638.32796150635},{"$f":"Volume!Z$71","v":191151.99852386548},{"$f":"Volume!AA$71","v":194975.08812434878},{"$f":"Volume!AB$71","v":198874.65305229803},{"$f":"Volume!AC$71","v":202852.04685333191},{"$f":"Volume!AD$71","v":206909.29984587888},{"$f":"Volume!AE$71","v":211047.31439368473},{"$f":"Volume!AF$71","v":215268.34640611426},{"$f":"Volume!AG$71","v":219573.74942878634},{"$f":"Volume!AH$71","v":223965.10259825643},{"$f":"Volume!AI$71","v":228444.43623295263},{"$f":"Volume!AJ$71","v":233013.32946943043},{"$f":"Volume!AK$71","v":237673.58703518164},{"$f":"Volume!AL$71","v":242427.01365769794},{"$f":"Volume!AM$71","v":247275.63965540775},{"$f":"Volume!AN$71","v":252221.04416486638},{"$f":"Volume!AO$71","v":257265.4830954386},{"$f":"Volume!AP$71","v":262410.98676555278},{"$f":"Volume!AQ$71","v":267659.13431176415},{"$f":"Volume!AR$71","v":273012.18164343759},{"$f":"Volume!AS$71","v":278472.61026087421},{"$f":"Volume!AT$71","v":284041.99930062948},{"$f":"Volume!AU$71","v":289722.83026300458},{"$f":"Volume!AV$71","v":295517.35905736435},{"$f":"Volume!AW$71","v":0},{"$f":"Volume!AX$71","v":0},{"$f":"Volume!AY$71","v":0},{"$f":"Volume!AZ$71","v":0},{"$f":"Volume!BA$71","v":0},{"$f":"Volume!BB$71","v":0},{"$f":"Volume!BC$71","v":0}]
[null,null,null,null,{"$f":" Time!E$46","v":"Forecast period flag"},{"$f":" Time!F$46","v":0},{"$f":" Time!G$46","v":"flag"},{"$f":" Time!H$46","v":33},{"$f":" Time!I$46","v":0},{"$f":" Time!J$46","v":0},{"$f":" Time!K$46","v":0},{"$f":" Time!L$46","v":0},{"$f":" Time!M$46","v":0},{"$f":" Time!N$46","v":0},{"$f":" Time!O$46","v":0},{"$f":" Time!P$46","v":1},{"$f":" Time!Q$46","v":1},{"$f":" Time!R$46","v":1},{"$f":" Time!S$46","v":1},{"$f":" Time!T$46","v":1},{"$f":" Time!U$46","v":1},{"$f":" Time!V$46","v":1},{"$f":" Time!W$46","v":1},{"$f":" Time!X$46","v":1},{"$f":" Time!Y$46","v":1},{"$f":" Time!Z$46","v":1},{"$f":" Time!AA$46","v":1},{"$f":" Time!AB$46","v":1},{"$f":" Time!AC$46","v":1},{"$f":" Time!AD$46","v":1},{"$f":" Time!AE$46","v":1},{"$f":" Time!AF$46","v":1},{"$f":" Time!AG$46","v":1},{"$f":" Time!AH$46","v":1},{"$f":" Time!AI$46","v":1},{"$f":" Time!AJ$46","v":1},{"$f":" Time!AK$46","v":1},{"$f":" Time!AL$46","v":1},{"$f":" Time!AM$46","v":1},{"$f":" Time!AN$46","v":1},{"$f":" Time!AO$46","v":1},{"$f":" Time!AP$46","v":1},{"$f":" Time!AQ$46","v":1},{"$f":" Time!AR$46","v":1},{"$f":" Time!AS$46","v":1},{"$f":" Time!AT$46","v":1},{"$f":" Time!AU$46","v":1},{"$f":" Time!AV$46","v":1},{"$f":" Time!AW$46","v":0},{"$f":" Time!AX$46","v":0},{"$f":" Time!AY$46","v":0},{"$f":" Time!AZ$46","v":0},{"$f":" Time!BA$46","v":0},{"$f":" Time!BB$46","v":0},{"$f":" Time!BC$46","v":0}]
[null,null,null,null,"Reduction in PM 2.5 emissions - Highway - Build",null,"metric tons",{"$f":" SUM(J287:BC287)","v":0.14296060324514986},null,{"$f":"J284 * J285 / $F283 * J286","v":0},0,0,0,0,0,0,0,0,3.4332881120350185E-3,3.3625837309743402E-3,3.6076375659067797E-3,3.5810817002545669E-3,3.8655206368868999E-3,3.8513139716517077E-3,4.1694646053100177E-3,4.1608679978990364E-3,4.2258948134761718E-3,4.2950848934565399E-3,4.3672882156335037E-3,4.4434966046208299E-3,4.5212529574698672E-3,4.6014384018509425E-3,4.6835641125902326E-3,4.7661626496000578E-3,4.8503112028283014E-3,4.936011002206666E-3,5.0248724459671344E-3,5.1172997339175011E-3,5.2137900784374946E-3,5.3149336811879741E-3,5.4203787829665119E-3,5.5296958632214668E-3,5.6424574624915911E-3,5.7578696265583049E-3,5.8756304180235816E-3,5.9931416936249331E-3,6.1130043371032707E-3,6.2352659469986178E-3,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":" E287","v":"Reduction in PM 2.5 emissions - Highway - Build"},0,"metric tons",0.14296060324514986,0,0,0,0,0,0,0,0,0,0,3.4332881120350185E-3,3.3625837309743402E-3,3.6076375659067797E-3,3.5810817002545669E-3,3.8655206368868999E-3,3.8513139716517077E-3,4.1694646053100177E-3,4.1608679978990364E-3,4.2258948134761718E-3,4.2950848934565399E-3,4.3672882156335037E-3,4.4434966046208299E-3,4.5212529574698672E-3,4.6014384018509425E-3,4.6835641125902326E-3,4.7661626496000578E-3,4.8503112028283014E-3,4.936011002206666E-3,5.0248724459671344E-3,5.1172997339175011E-3,5.2137900784374946E-3,5.3149336811879741E-3,5.4203787829665119E-3,5.5296958632214668E-3,5.6424574624915911E-3,5.7578696265583049E-3,5.8756304180235816E-3,5.9931416936249331E-3,6.1130043371032707E-3,6.2352659469986178E-3,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" InpV!E$36","v":"Damage costs for emissions - PM 2.5 - 2019 US$"},{"$f":" InpV!F$36","v":0},{"$f":" InpV!G$36","v":"US$ / metric ton"},{"$f":" InpV!H$36","v":"https://www.transportation.gov/sites/dot.gov/files/2021-02/Benefit%20Cost%20Analysis%20Guidance%202021.pdf"},{"$f":" InpV!I$36","v":0},{"$f":" InpV!J$36","v":0},{"$f":" InpV!K$36","v":0},{"$f":" InpV!L$36","v":0},{"$f":" InpV!M$36","v":0},{"$f":" InpV!N$36","v":0},{"$f":" InpV!O$36","v":729300},{"$f":" InpV!P$36","v":742300},{"$f":" InpV!Q$36","v":755500},{"$f":" InpV!R$36","v":769000},{"$f":" InpV!S$36","v":782700},{"$f":" InpV!T$36","v":796600},{"$f":" InpV!U$36","v":807500},{"$f":" InpV!V$36","v":818600},{"$f":" InpV!W$36","v":829800},{"$f":" InpV!X$36","v":841200},{"$f":" InpV!Y$36","v":852700},{"$f":" InpV!Z$36","v":852700},{"$f":" InpV!AA$36","v":852700},{"$f":" InpV!AB$36","v":852700},{"$f":" InpV!AC$36","v":852700},{"$f":" InpV!AD$36","v":852700},{"$f":" InpV!AE$36","v":852700},{"$f":" InpV!AF$36","v":852700},{"$f":" InpV!AG$36","v":852700},{"$f":" InpV!AH$36","v":852700},{"$f":" InpV!AI$36","v":852700},{"$f":" InpV!AJ$36","v":852700},{"$f":" InpV!AK$36","v":852700},{"$f":" InpV!AL$36","v":852700},{"$f":" InpV!AM$36","v":852700},{"$f":" InpV!AN$36","v":852700},{"$f":" InpV!AO$36","v":852700},{"$f":" InpV!AP$36","v":852700},{"$f":" InpV!AQ$36","v":852700},{"$f":" InpV!AR$36","v":852700},{"$f":" InpV!AS$36","v":852700},{"$f":" InpV!AT$36","v":852700},{"$f":" InpV!AU$36","v":852700},{"$f":" InpV!AV$36","v":852700},{"$f":" InpV!AW$36","v":852700},{"$f":" InpV!AX$36","v":852700},{"$f":" InpV!AY$36","v":852700},{"$f":" InpV!AZ$36","v":852700},{"$f":" InpV!BA$36","v":852700},{"$f":" InpV!BB$36","v":852700},{"$f":" InpV!BC$36","v":0}]
[null,null,null,null,"Reduction in PM 2.5 emission costs - Highway - Build",null,"US$",{"$f":" SUM(J291:BC291)","v":121055.5446347728},null,{"$f":"J289 * J290","v":0},0,0,0,0,0,0,0,0,2687.2346052898088,2678.6342000941595,2913.1673344697247,2931.4734798283885,3207.6090244887496,3239.7253129534165,3555.302468947852,3547.9721418085082,3603.4205074511319,3662.4188886503916,3723.9866614706884,3788.9695547601818,3855.2723968345558,3923.6465252582989,3993.6751188056915,4064.1068913139693,4135.8603626516924,4208.9365815816245,4284.7087346761755,4363.5214831114536,4445.7987998836516,4532.0439499489858,4621.9569882355445,4715.1716625689451,4811.3234782665795,4909.7354305662666,5010.1500574487081,5110.35192215398,5212.5587982479592,5316.811273005721,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":" E291","v":"Reduction in PM 2.5 emission costs - Highway - Build"},0,"US$",121055.5446347728,0,0,0,0,0,0,0,0,0,0,2687.2346052898088,2678.6342000941595,2913.1673344697247,2931.4734798283885,3207.6090244887496,3239.7253129534165,3555.302468947852,3547.9721418085082,3603.4205074511319,3662.4188886503916,3723.9866614706884,3788.9695547601818,3855.2723968345558,3923.6465252582989,3993.6751188056915,4064.1068913139693,4135.8603626516924,4208.9365815816245,4284.7087346761755,4363.5214831114536,4445.7987998836516,4532.0439499489858,4621.9569882355445,4715.1716625689451,4811.3234782665795,4909.7354305662666,5010.1500574487081,5110.35192215398,5212.5587982479592,5316.811273005721,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" Time!E$73","v":"Discount rate multiplier (excluding CO2 emissions)"},{"$f":" Time!F$73","v":0},{"$f":" Time!G$73","v":"factor"},{"$f":" Time!H$73","v":0},{"$f":" Time!I$73","v":0},{"$f":" Time!J$73","v":0.7628952120475252},{"$f":" Time!K$73","v":0.81629787689085187},{"$f":" Time!L$73","v":0.87343872827321156},{"$f":" Time!M$73","v":0.93457943925233644},{"$f":" Time!N$73","v":1},{"$f":" Time!O$73","v":1.07},{"$f":" Time!P$73","v":1.1449},{"$f":" Time!Q$73","v":1.2250430000000001},{"$f":" Time!R$73","v":1.31079601},{"$f":" Time!S$73","v":1.4025517307000002},{"$f":" Time!T$73","v":1.5007303518490001},{"$f":" Time!U$73","v":1.6057814764784302},{"$f":" Time!V$73","v":1.7181861798319202},{"$f":" Time!W$73","v":1.8384592124201549},{"$f":" Time!X$73","v":1.9671513572895656},{"$f":" Time!Y$73","v":2.1048519522998355},{"$f":" Time!Z$73","v":2.2521915889608235},{"$f":" Time!AA$73","v":2.4098450001880813},{"$f":" Time!AB$73","v":2.5785341502012469},{"$f":" Time!AC$73","v":2.7590315407153345},{"$f":" Time!AD$73","v":2.9521637485654075},{"$f":" Time!AE$73","v":3.1588152109649861},{"$f":" Time!AF$73","v":3.3799322757325352},{"$f":" Time!AG$73","v":3.6165275350338129},{"$f":" Time!AH$73","v":3.8696844624861795},{"$f":" Time!AI$73","v":4.1405623748602123},{"$f":" Time!AJ$73","v":4.4304017411004271},{"$f":" Time!AK$73","v":4.740529862977457},{"$f":" Time!AL$73","v":5.0723669533858793},{"$f":" Time!AM$73","v":5.4274326401228912},{"$f":" Time!AN$73","v":5.807352924931493},{"$f":" Time!AO$73","v":6.2138676296766988},{"$f":" Time!AP$73","v":6.6488383637540664},{"$f":" Time!AQ$73","v":7.1142570492168513},{"$f":" Time!AR$73","v":7.6122550426620306},{"$f":" Time!AS$73","v":8.1451128956483743},{"$f":" Time!AT$73","v":8.7152707983437594},{"$f":" Time!AU$73","v":9.3253397542278229},{"$f":" Time!AV$73","v":9.9781135370237699},{"$f":" Time!AW$73","v":10.676581484615435},{"$f":" Time!AX$73","v":11.423942188538515},{"$f":" Time!AY$73","v":12.223618141736212},{"$f":" Time!AZ$73","v":13.079271411657746},{"$f":" Time!BA$73","v":13.994820410473789},{"$f":" Time!BB$73","v":14.974457839206954},{"$f":" Time!BC$73","v":16.022669887951441}]
[null,null,null,null,{"$f":"E293 & \" - PV\"","v":"Reduction in PM 2.5 emission costs - Highway - Build - PV"},null,"US$",{"$f":"SUM(J295:BC295)","v":34342.017090019879},null,{"$f":" J293 / J294","v":0},{"$f":" K293 / K294","v":0},{"$f":" L293 / L294","v":0},{"$f":" M293 / M294","v":0},{"$f":" N293 / N294","v":0},{"$f":" O293 / O294","v":0},{"$f":" P293 / P294","v":0},{"$f":" Q293 / Q294","v":0},{"$f":" R293 / R294","v":0},{"$f":" S293 / S294","v":1915.9611346018842},{"$f":" T293 / T294","v":1784.8870696817075},{"$f":" U293 / U294","v":1814.1742056076434},{"$f":" V293 / V294","v":1706.1442550510776},{"$f":" W293 / W294","v":1744.7267814368536},{"$f":" X293 / X294","v":1646.9120695507963},{"$f":" Y293 / Y294","v":1689.098591976126},{"$f":" Z293 / Z294","v":1575.3420620159436},{"$f":" AA293 / AA294","v":1495.291401384693},{"$f":" AB293 / AB294","v":1420.3491888461322},{"$f":" AC293 / AC294","v":1349.7441426512905},{"$f":" AD293 / AD294","v":1283.4550781952446},{"$f":" AE293 / AE294","v":1220.4805091010085},{"$f":" AF293 / AF294","v":1160.8654272245512},{"$f":" AG293 / AG294","v":1104.2844496878281},{"$f":" AH293 / AH294","v":1050.2424501823277},{"$f":" AI293 / AI294","v":998.86440251762212},{"$f":" AJ293 / AJ294","v":950.01239786805547},{"$f":" AK293 / AK294","v":903.84595362194659},{"$f":" AL293 / AL294","v":860.25351146938192},{"$f":" AM293 / AM294","v":819.13477230792262},{"$f":" AN293 / AN294","v":780.39754231097436},{"$f":" AO293 / AO294","v":743.81323576344357},{"$f":" AP293 / AP294","v":709.1722500389775},{"$f":" AQ293 / AQ294","v":676.29317369073942},{"$f":" AR293 / AR294","v":644.97778950523912},{"$f":" AS293 / AS294","v":615.11118650368144},{"$f":" AT293 / AT294","v":586.36754271882705},{"$f":" AU293 / AU294","v":558.96717284587351},{"$f":" AV293 / AV294","v":532.8473416620991},{"$f":" AW293 / AW294","v":0},{"$f":" AX293 / AX294","v":0},{"$f":" AY293 / AY294","v":0},{"$f":" AZ293 / AZ294","v":0},{"$f":" BA293 / BA294","v":0},{"$f":" BB293 / BB294","v":0},{"$f":" BC293 / BC294","v":0}]
[]
[null,"SO2 Emissions"]
[null,null,null,null,{"$f":" InpC!E$95","v":"Grams per metric ton"},{"$f":" InpC!F$95","v":1000000},{"$f":" InpC!G$95","v":"gram / metric ton"}]
[null,null,null,null,{"$f":"Volume!E$71","v":"Truck Miles Switched from Diesel to Electric"},{"$f":"Volume!F$71","v":0},{"$f":"Volume!G$71","v":"miles"},{"$f":"Volume!H$71","v":6668613.362836495},{"$f":"Volume!I$71","v":0},{"$f":"Volume!J$71","v":0},{"$f":"Volume!K$71","v":0},{"$f":"Volume!L$71","v":0},{"$f":"Volume!M$71","v":0},{"$f":"Volume!N$71","v":0},{"$f":"Volume!O$71","v":0},{"$f":"Volume!P$71","v":0},{"$f":"Volume!Q$71","v":0},{"$f":"Volume!R$71","v":0},{"$f":"Volume!S$71","v":146634.10871034212},{"$f":"Volume!T$71","v":147196.73250591685},{"$f":"Volume!U$71","v":160054.73911232204},{"$f":"Volume!V$71","v":160529.38244267058},{"$f":"Volume!W$71","v":174645.50970181052},{"$f":"Volume!X$71","v":175139.32826175966},{"$f":"Volume!Y$71","v":190638.32796150635},{"$f":"Volume!Z$71","v":191151.99852386548},{"$f":"Volume!AA$71","v":194975.08812434878},{"$f":"Volume!AB$71","v":198874.65305229803},{"$f":"Volume!AC$71","v":202852.04685333191},{"$f":"Volume!AD$71","v":206909.29984587888},{"$f":"Volume!AE$71","v":211047.31439368473},{"$f":"Volume!AF$71","v":215268.34640611426},{"$f":"Volume!AG$71","v":219573.74942878634},{"$f":"Volume!AH$71","v":223965.10259825643},{"$f":"Volume!AI$71","v":228444.43623295263},{"$f":"Volume!AJ$71","v":233013.32946943043},{"$f":"Volume!AK$71","v":237673.58703518164},{"$f":"Volume!AL$71","v":242427.01365769794},{"$f":"Volume!AM$71","v":247275.63965540775},{"$f":"Volume!AN$71","v":252221.04416486638},{"$f":"Volume!AO$71","v":257265.4830954386},{"$f":"Volume!AP$71","v":262410.98676555278},{"$f":"Volume!AQ$71","v":267659.13431176415},{"$f":"Volume!AR$71","v":273012.18164343759},{"$f":"Volume!AS$71","v":278472.61026087421},{"$f":"Volume!AT$71","v":284041.99930062948},{"$f":"Volume!AU$71","v":289722.83026300458},{"$f":"Volume!AV$71","v":295517.35905736435},{"$f":"Volume!AW$71","v":0},{"$f":"Volume!AX$71","v":0},{"$f":"Volume!AY$71","v":0},{"$f":"Volume!AZ$71","v":0},{"$f":"Volume!BA$71","v":0},{"$f":"Volume!BB$71","v":0},{"$f":"Volume!BC$71","v":0}]
[null,null,null,null,{"$f":" InpV!E$42","v":"SO2 emission rate - Truck"},{"$f":" InpV!F$42","v":0},{"$f":" InpV!G$42","v":"gram / mile"},{"$f":" InpV!H$42","v":"EMFAC 2021"},{"$f":" InpV!I$42","v":0},{"$f":" InpV!J$42","v":0},{"$f":" InpV!K$42","v":0},{"$f":" InpV!L$42","v":0},{"$f":" InpV!M$42","v":0},{"$f":" InpV!N$42","v":1.39525541261968E-2},{"$f":" InpV!O$42","v":1.39393536969348E-2},{"$f":" InpV!P$42","v":1.3842482365568299E-2},{"$f":" InpV!Q$42","v":1.3740931077042801E-2},{"$f":" InpV!R$42","v":1.3573426481068801E-2},{"$f":" InpV!S$42","v":1.3378324580220299E-2},{"$f":" InpV!T$42","v":1.3165777280964099E-2},{"$f":" InpV!U$42","v":1.29343408792079E-2},{"$f":" InpV!V$42","v":1.26585274396763E-2},{"$f":" InpV!W$42","v":1.2375432182337101E-2},{"$f":" InpV!X$42","v":1.2105104784428901E-2},{"$f":" InpV!Y$42","v":1.1856055266929099E-2},{"$f":" InpV!Z$42","v":1.16339796654265E-2},{"$f":" InpV!AA$42","v":1.14428698204371E-2},{"$f":" InpV!AB$42","v":1.12820911204207E-2},{"$f":" InpV!AC$42","v":1.11496455199388E-2},{"$f":" InpV!AD$42","v":1.10448102759284E-2},{"$f":" InpV!AE$42","v":1.0964071819252399E-2},{"$f":" InpV!AF$42","v":1.09038012618261E-2},{"$f":" InpV!AG$42","v":1.08600890026546E-2},{"$f":" InpV!AH$42","v":1.0827535517507E-2},{"$f":" InpV!AI$42","v":1.0803780603676601E-2},{"$f":" InpV!AJ$42","v":1.0786494126327701E-2},{"$f":" InpV!AK$42","v":1.0773939467605499E-2},{"$f":" InpV!AL$42","v":1.07648348770944E-2},{"$f":" InpV!AM$42","v":1.0758258284316299E-2},{"$f":" InpV!AN$42","v":1.0753528155186201E-2},{"$f":" InpV!AO$42","v":1.0750126618858401E-2},{"$f":" InpV!AP$42","v":1.0747679174703101E-2},{"$f":" InpV!AQ$42","v":1.07459207411299E-2},{"$f":" InpV!AR$42","v":1.0744667017298801E-2},{"$f":" InpV!AS$42","v":1.0743776888182901E-2},{"$f":" InpV!AT$42","v":1.0743776888182901E-2},{"$f":" InpV!AU$42","v":1.0743776888182901E-2},{"$f":" InpV!AV$42","v":1.0743776888182901E-2},{"$f":" InpV!AW$42","v":1.0743776888182901E-2},{"$f":" InpV!AX$42","v":1.0743776888182901E-2},{"$f":" InpV!AY$42","v":1.0743776888182901E-2},{"$f":" InpV!AZ$42","v":1.0743776888182901E-2},{"$f":" InpV!BA$42","v":1.0743776888182901E-2},{"$f":" InpV!BB$42","v":1.0743776888182901E-2},{"$f":" InpV!BC$42","v":0}]
[null,null,null,null,{"$f":" Time!E$46","v":"Forecast period flag"},{"$f":" Time!F$46","v":0},{"$f":" Time!G$46","v":"flag"},{"$f":" Time!H$46","v":33},{"$f":" Time!I$46","v":0},{"$f":" Time!J$46","v":0},{"$f":" Time!K$46","v":0},{"$f":" Time!L$46","v":0},{"$f":" Time!M$46","v":0},{"$f":" Time!N$46","v":0},{"$f":" Time!O$46","v":0},{"$f":" Time!P$46","v":1},{"$f":" Time!Q$46","v":1},{"$f":" Time!R$46","v":1},{"$f":" Time!S$46","v":1},{"$f":" Time!T$46","v":1},{"$f":" Time!U$46","v":1},{"$f":" Time!V$46","v":1},{"$f":" Time!W$46","v":1},{"$f":" Time!X$46","v":1},{"$f":" Time!Y$46","v":1},{"$f":" Time!Z$46","v":1},{"$f":" Time!AA$46","v":1},{"$f":" Time!AB$46","v":1},{"$f":" Time!AC$46","v":1},{"$f":" Time!AD$46","v":1},{"$f":" Time!AE$46","v":1},{"$f":" Time!AF$46","v":1},{"$f":" Time!AG$46","v":1},{"$f":" Time!AH$46","v":1},{"$f":" Time!AI$46","v":1},{"$f":" Time!AJ$46","v":1},{"$f":" Time!AK$46","v":1},{"$f":" Time!AL$46","v":1},{"$f":" Time!AM$46","v":1},{"$f":" Time!AN$46","v":1},{"$f":" Time!AO$46","v":1},{"$f":" Time!AP$46","v":1},{"$f":" Time!AQ$46","v":1},{"$f":" Time!AR$46","v":1},{"$f":" Time!AS$46","v":1},{"$f":" Time!AT$46","v":1},{"$f":" Time!AU$46","v":1},{"$f":" Time!AV$46","v":1},{"$f":" Time!AW$46","v":0},{"$f":" Time!AX$46","v":0},{"$f":" Time!AY$46","v":0},{"$f":" Time!AZ$46","v":0},{"$f":" Time!BA$46","v":0},{"$f":" Time!BB$46","v":0},{"$f":" Time!BC$46","v":0}]
[null,null,null,null,"Diesel SO2 Emission - No-Build",null,"metric tons",{"$f":" SUM(J302:BC302)","v":7.4511162784854298E-2},null,{"$f":"J299 * J300 / $F298 * J301","v":0},0,0,0,0,0,0,0,0,1.9617187008582654E-3,1.9379593966585499E-3,2.0702025550114627E-3,2.0320655925248365E-3,2.1613136612644523E-3,2.1200799204830903E-3,2.2602185523065746E-3,2.2238584638322872E-3,2.231074551635175E-3,2.243721957278079E-3,2.2617284154086677E-3,2.2852739611229135E-3,2.3139379122726999E-3,2.3472432671742065E-3,2.3845904614431994E-3,2.4249901030647205E-3,2.4680635691914101E-3,2.5133969096780731E-3,2.5606808397657141E-3,2.6096867717722272E-3,2.6602551988324026E-3,2.7122660997573531E-3,2.7656365179377401E-3,2.8203090976734223E-3,2.8762438429536601E-3,2.9334249834250333E-3,2.9918475941127448E-3,3.0516838673593665E-3,3.1127174477586059E-3,3.1749725722973591E-3,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":" InpC!E$95","v":"Grams per metric ton"},{"$f":" InpC!F$95","v":1000000},{"$f":" InpC!G$95","v":"gram / metric ton"}]
[null,null,null,null,{"$f":"InpC!E$91","v":"SO2 emissions per kwh of electricity (AL)"},{"$f":"InpC!F$91","v":0.22139200000000001},{"$f":"InpC!G$91","v":"g / kwh"}]
[null,null,null,null,{"$f":"E229","v":"Truck electricity consumption - Build"},{"$f":"F229","v":0},"kWh",13337226.72567299,0,0,0,0,0,0,0,0,0,0,293268.21742068423,294393.4650118337,320109.47822464409,321058.76488534117,349291.01940362103,350278.65652351931,381276.6559230127,382303.99704773095,389950.17624869756,397749.30610459606,405704.09370666381,413818.59969175776,422094.62878736947,430536.69281222852,439147.49885757267,447930.20519651286,456888.87246590527,466026.65893886087,475347.17407036328,484854.02731539588,494551.2793108155,504442.08832973277,514530.9661908772,524821.97353110556,535318.2686235283,546024.36328687519,556945.22052174842,568083.99860125897,579445.66052600916,591034.71811472869,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" Time!E$46","v":"Forecast period flag"},{"$f":" Time!F$46","v":0},{"$f":" Time!G$46","v":"flag"},{"$f":" Time!H$46","v":33},{"$f":" Time!I$46","v":0},{"$f":" Time!J$46","v":0},{"$f":" Time!K$46","v":0},{"$f":" Time!L$46","v":0},{"$f":" Time!M$46","v":0},{"$f":" Time!N$46","v":0},{"$f":" Time!O$46","v":0},{"$f":" Time!P$46","v":1},{"$f":" Time!Q$46","v":1},{"$f":" Time!R$46","v":1},{"$f":" Time!S$46","v":1},{"$f":" Time!T$46","v":1},{"$f":" Time!U$46","v":1},{"$f":" Time!V$46","v":1},{"$f":" Time!W$46","v":1},{"$f":" Time!X$46","v":1},{"$f":" Time!Y$46","v":1},{"$f":" Time!Z$46","v":1},{"$f":" Time!AA$46","v":1},{"$f":" Time!AB$46","v":1},{"$f":" Time!AC$46","v":1},{"$f":" Time!AD$46","v":1},{"$f":" Time!AE$46","v":1},{"$f":" Time!AF$46","v":1},{"$f":" Time!AG$46","v":1},{"$f":" Time!AH$46","v":1},{"$f":" Time!AI$46","v":1},{"$f":" Time!AJ$46","v":1},{"$f":" Time!AK$46","v":1},{"$f":" Time!AL$46","v":1},{"$f":" Time!AM$46","v":1},{"$f":" Time!AN$46","v":1},{"$f":" Time!AO$46","v":1},{"$f":" Time!AP$46","v":1},{"$f":" Time!AQ$46","v":1},{"$f":" Time!AR$46","v":1},{"$f":" Time!AS$46","v":1},{"$f":" Time!AT$46","v":1},{"$f":" Time!AU$46","v":1},{"$f":" Time!AV$46","v":1},{"$f":" Time!AW$46","v":0},{"$f":" Time!AX$46","v":0},{"$f":" Time!AY$46","v":0},{"$f":" Time!AZ$46","v":0},{"$f":" Time!BA$46","v":0},{"$f":" Time!BB$46","v":0},{"$f":" Time!BC$46","v":0}]
[null,null,null,null,"Truck Emission - Build",0,"metric ton",{"$f":"SUM(J308:BC308)","v":2.9527552992501955},null,{"$f":"J306 * $F305 / $F304 * J307","v":0},{"$f":"K306 * $F305 / $F304 * K307","v":0},0,0,0,0,0,0,0,6.4927237191200124E-2,6.5176358005899881E-2,7.0869677603110415E-2,7.1079842075495461E-2,7.7330237367806476E-2,7.7548892325054991E-2,8.4411601408107634E-2,8.4639046514391261E-2,8.6331849420051662E-2,8.8058514377108738E-2,8.9819640713905718E-2,9.1616127422957633E-2,9.3448374056493311E-2,9.5317379495084897E-2,9.7223743067075735E-2,9.9168163988866381E-2,0.1011515412529717,0.10317457407579229,0.10523806156178588,0.10734280281541013,0.10948969682918007,0.1116794428194962,0.1139130396669307,0.11619138636399852,0.11851518212710019,0.12088542583680788,0.12330321626175093,0.12576925261832994,0.12828463367517423,0.13085035831285602,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":"E302","v":"Diesel SO2 Emission - No-Build"},{"$f":"F302","v":0},"metric tons",7.4511162784854298E-2,0,0,0,0,0,0,0,0,0,0,1.9617187008582654E-3,1.9379593966585499E-3,2.0702025550114627E-3,2.0320655925248365E-3,2.1613136612644523E-3,2.1200799204830903E-3,2.2602185523065746E-3,2.2238584638322872E-3,2.231074551635175E-3,2.243721957278079E-3,2.2617284154086677E-3,2.2852739611229135E-3,2.3139379122726999E-3,2.3472432671742065E-3,2.3845904614431994E-3,2.4249901030647205E-3,2.4680635691914101E-3,2.5133969096780731E-3,2.5606808397657141E-3,2.6096867717722272E-3,2.6602551988324026E-3,2.7122660997573531E-3,2.7656365179377401E-3,2.8203090976734223E-3,2.8762438429536601E-3,2.9334249834250333E-3,2.9918475941127448E-3,3.0516838673593665E-3,3.1127174477586059E-3,3.1749725722973591E-3,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E308","v":"Truck Emission - Build"},{"$f":"F308","v":0},"metric ton",2.9527552992501955,0,0,0,0,0,0,0,0,0,0,6.4927237191200124E-2,6.5176358005899881E-2,7.0869677603110415E-2,7.1079842075495461E-2,7.7330237367806476E-2,7.7548892325054991E-2,8.4411601408107634E-2,8.4639046514391261E-2,8.6331849420051662E-2,8.8058514377108738E-2,8.9819640713905718E-2,9.1616127422957633E-2,9.3448374056493311E-2,9.5317379495084897E-2,9.7223743067075735E-2,9.9168163988866381E-2,0.1011515412529717,0.10317457407579229,0.10523806156178588,0.10734280281541013,0.10948969682918007,0.1116794428194962,0.1139130396669307,0.11619138636399852,0.11851518212710019,0.12088542583680788,0.12330321626175093,0.12576925261832994,0.12828463367517423,0.13085035831285602,0,0,0,0,0,0,0]
[null,null,null,null,"Reduction in SO2 emissions - Highway - Build",null,"metric tons",{"$f":" SUM(J312:BC312)","v":-2.8782441364653413},null,{"$f":"J310 - J311","v":0},{"$f":"K310 - K311","v":0},0,0,0,0,0,0,0,-6.2965518490341862E-2,-6.3238398609241325E-2,-6.8799475048098954E-2,-6.9047776482970627E-2,-7.5168923706542018E-2,-7.5428812404571902E-2,-8.2151382855801064E-2,-8.2415188050558974E-2,-8.4100774868416481E-2,-8.5814792419830657E-2,-8.7557912298497048E-2,-8.9330853461834725E-2,-9.1134436144220607E-2,-9.2970136227910685E-2,-9.483915260563254E-2,-9.6743173885801656E-2,-9.8683477683780288E-2,-0.10066117716611422,-0.10267738072202016,-0.1047331160436379,-0.10682944163034766,-0.10896717671973885,-0.11114740314899296,-0.1133710772663251,-0.11563893828414652,-0.11795200085338284,-0.12031136866763818,-0.12271756875097058,-0.12517191622741564,-0.12767538574055867,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":"E312","v":"Reduction in SO2 emissions - Highway - Build"},{"$f":"F312","v":0},"metric tons",-2.8782441364653413,0,0,0,0,0,0,0,0,0,0,-6.2965518490341862E-2,-6.3238398609241325E-2,-6.8799475048098954E-2,-6.9047776482970627E-2,-7.5168923706542018E-2,-7.5428812404571902E-2,-8.2151382855801064E-2,-8.2415188050558974E-2,-8.4100774868416481E-2,-8.5814792419830657E-2,-8.7557912298497048E-2,-8.9330853461834725E-2,-9.1134436144220607E-2,-9.2970136227910685E-2,-9.483915260563254E-2,-9.6743173885801656E-2,-9.8683477683780288E-2,-0.10066117716611422,-0.10267738072202016,-0.1047331160436379,-0.10682944163034766,-0.10896717671973885,-0.11114740314899296,-0.1133710772663251,-0.11563893828414652,-0.11795200085338284,-0.12031136866763818,-0.12271756875097058,-0.12517191622741564,-0.12767538574055867,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" InpV!E$37","v":"Damage costs for emissions - SO2 - 2019 US$"},{"$f":" InpV!F$37","v":0},{"$f":" InpV!G$37","v":"US$ / metric ton"},{"$f":" InpV!H$37","v":"https://www.transportation.gov/sites/dot.gov/files/2021-02/Benefit%20Cost%20Analysis%20Guidance%202021.pdf"},{"$f":" InpV!I$37","v":0},{"$f":" InpV!J$37","v":0},{"$f":" InpV!K$37","v":0},{"$f":" InpV!L$37","v":0},{"$f":" InpV!M$37","v":0},{"$f":" InpV!N$37","v":0},{"$f":" InpV!O$37","v":40400},{"$f":" InpV!P$37","v":41300},{"$f":" InpV!Q$37","v":42100},{"$f":" InpV!R$37","v":43000},{"$f":" InpV!S$37","v":43900},{"$f":" InpV!T$37","v":44900},{"$f":" InpV!U$37","v":45500},{"$f":" InpV!V$37","v":46200},{"$f":" InpV!W$37","v":46900},{"$f":" InpV!X$37","v":47600},{"$f":" InpV!Y$37","v":48200},{"$f":" InpV!Z$37","v":48200},{"$f":" InpV!AA$37","v":48200},{"$f":" InpV!AB$37","v":48200},{"$f":" InpV!AC$37","v":48200},{"$f":" InpV!AD$37","v":48200},{"$f":" InpV!AE$37","v":48200},{"$f":" InpV!AF$37","v":48200},{"$f":" InpV!AG$37","v":48200},{"$f":" InpV!AH$37","v":48200},{"$f":" InpV!AI$37","v":48200},{"$f":" InpV!AJ$37","v":48200},{"$f":" InpV!AK$37","v":48200},{"$f":" InpV!AL$37","v":48200},{"$f":" InpV!AM$37","v":48200},{"$f":" InpV!AN$37","v":48200},{"$f":" InpV!AO$37","v":48200},{"$f":" InpV!AP$37","v":48200},{"$f":" InpV!AQ$37","v":48200},{"$f":" InpV!AR$37","v":48200},{"$f":" InpV!AS$37","v":48200},{"$f":" InpV!AT$37","v":48200},{"$f":" InpV!AU$37","v":48200},{"$f":" InpV!AV$37","v":48200},{"$f":" InpV!AW$37","v":48200},{"$f":" InpV!AX$37","v":48200},{"$f":" InpV!AY$37","v":48200},{"$f":" InpV!AZ$37","v":48200},{"$f":" InpV!BA$37","v":48200},{"$f":" InpV!BB$37","v":48200},{"$f":" InpV!BC$37","v":0}]
[null,null,null,null,"Reduction in SO2 emission costs - Highway - Build",null,"US$",{"$f":" SUM(J316:BC316)","v":-137785.09790885341},null,{"$f":"J314 * J315","v":0},0,0,0,0,0,0,0,0,-2764.1862617260076,-2839.4040975549356,-3130.3761146885026,-3190.007273513243,-3525.4225218368206,-3590.4114704576227,-3959.6966536496111,-3972.4120640369424,-4053.6573486576744,-4136.2729946358377,-4220.2913727875575,-4305.7471368604338,-4392.6798221514337,-4481.1605661852955,-4571.2471555914881,-4663.02098129564,-4756.5436243582099,-4851.8687394067056,-4949.0497508013723,-5048.1361933033468,-5149.179086582757,-5252.217917891413,-5357.304831781461,-5464.4859242368702,-5573.7968252958626,-5685.2864411330529,-5799.0079697801602,-5914.9868137967815,-6033.2863621614333,-6153.9535926949284,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":" E316","v":"Reduction in SO2 emission costs - Highway - Build"},0,"US$",-137785.09790885341,0,0,0,0,0,0,0,0,0,0,-2764.1862617260076,-2839.4040975549356,-3130.3761146885026,-3190.007273513243,-3525.4225218368206,-3590.4114704576227,-3959.6966536496111,-3972.4120640369424,-4053.6573486576744,-4136.2729946358377,-4220.2913727875575,-4305.7471368604338,-4392.6798221514337,-4481.1605661852955,-4571.2471555914881,-4663.02098129564,-4756.5436243582099,-4851.8687394067056,-4949.0497508013723,-5048.1361933033468,-5149.179086582757,-5252.217917891413,-5357.304831781461,-5464.4859242368702,-5573.7968252958626,-5685.2864411330529,-5799.0079697801602,-5914.9868137967815,-6033.2863621614333,-6153.9535926949284,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" Time!E$73","v":"Discount rate multiplier (excluding CO2 emissions)"},{"$f":" Time!F$73","v":0},{"$f":" Time!G$73","v":"factor"},{"$f":" Time!H$73","v":0},{"$f":" Time!I$73","v":0},{"$f":" Time!J$73","v":0.7628952120475252},{"$f":" Time!K$73","v":0.81629787689085187},{"$f":" Time!L$73","v":0.87343872827321156},{"$f":" Time!M$73","v":0.93457943925233644},{"$f":" Time!N$73","v":1},{"$f":" Time!O$73","v":1.07},{"$f":" Time!P$73","v":1.1449},{"$f":" Time!Q$73","v":1.2250430000000001},{"$f":" Time!R$73","v":1.31079601},{"$f":" Time!S$73","v":1.4025517307000002},{"$f":" Time!T$73","v":1.5007303518490001},{"$f":" Time!U$73","v":1.6057814764784302},{"$f":" Time!V$73","v":1.7181861798319202},{"$f":" Time!W$73","v":1.8384592124201549},{"$f":" Time!X$73","v":1.9671513572895656},{"$f":" Time!Y$73","v":2.1048519522998355},{"$f":" Time!Z$73","v":2.2521915889608235},{"$f":" Time!AA$73","v":2.4098450001880813},{"$f":" Time!AB$73","v":2.5785341502012469},{"$f":" Time!AC$73","v":2.7590315407153345},{"$f":" Time!AD$73","v":2.9521637485654075},{"$f":" Time!AE$73","v":3.1588152109649861},{"$f":" Time!AF$73","v":3.3799322757325352},{"$f":" Time!AG$73","v":3.6165275350338129},{"$f":" Time!AH$73","v":3.8696844624861795},{"$f":" Time!AI$73","v":4.1405623748602123},{"$f":" Time!AJ$73","v":4.4304017411004271},{"$f":" Time!AK$73","v":4.740529862977457},{"$f":" Time!AL$73","v":5.0723669533858793},{"$f":" Time!AM$73","v":5.4274326401228912},{"$f":" Time!AN$73","v":5.807352924931493},{"$f":" Time!AO$73","v":6.2138676296766988},{"$f":" Time!AP$73","v":6.6488383637540664},{"$f":" Time!AQ$73","v":7.1142570492168513},{"$f":" Time!AR$73","v":7.6122550426620306},{"$f":" Time!AS$73","v":8.1451128956483743},{"$f":" Time!AT$73","v":8.7152707983437594},{"$f":" Time!AU$73","v":9.3253397542278229},{"$f":" Time!AV$73","v":9.9781135370237699},{"$f":" Time!AW$73","v":10.676581484615435},{"$f":" Time!AX$73","v":11.423942188538515},{"$f":" Time!AY$73","v":12.223618141736212},{"$f":" Time!AZ$73","v":13.079271411657746},{"$f":" Time!BA$73","v":13.994820410473789},{"$f":" Time!BB$73","v":14.974457839206954},{"$f":" Time!BC$73","v":16.022669887951441}]
[null,null,null,null,{"$f":"E318 & \" - PV\"","v":"Reduction in SO2 emission costs - Highway - Build - PV"},null,"US$",{"$f":"SUM(J320:BC320)","v":-38521.473538067454},null,{"$f":" J318 / J319","v":0},{"$f":" K318 / K319","v":0},0,0,0,0,0,0,0,-1970.8266021292695,-1892.0148406784738,-1949.4409174239543,-1856.6132768134023,-1917.5962664931471,-1825.1831294795038,-1881.2233560289631,-1763.7984634645759,-1682.1236836150451,-1604.1179808741388,-1529.6278097978402,-1458.5055246182719,-1390.6099372015858,-1325.8137147774921,-1263.9879307731439,-1205.0132320865669,-1148.7675329414144,-1095.1306502063612,-1043.9866204519481,-995.22298755093846,-948.73201161758982,-904.40825377482486,-862.15303431885241,-821.87077279940263,-783.46857398263887,-746.85968996972667,-711.96164424907488,-678.69225760843358,-646.97764598079402,-616.74519636008313,0,0,0,0,0,0,0]
[]
[null,"Total"]
[null,null,null,null,{"$f":"E255","v":"Reduction in carbon dioxide emission costs - Highway - Build - PV"},{"$f":"F255","v":0},"US$",220047.48993110808,0,0,0,0,0,0,0,0,0,0,5937.5583839202709,5891.9516146060078,6331.0995721632507,6273.0832954945699,6740.1682344931387,6673.5820802744502,7170.1279700879295,7094.4733131453659,7138.9127959232301,7181.821164050104,7334.3441169048547,7373.1919777182584,7410.5807871853149,7446.5574457087569,7481.1353457764353,7514.3346332068841,7546.1891393006972,7576.7159411023085,7708.7212061208074,7735.66286967823,7761.3588708581538,7785.8207875793296,7809.0799486457609,7831.1588414172584,7852.0651574732019,7967.8234047438336,7985.5370547830917,7908.0058102263583,7831.2288108777002,7755.1993576425066,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E280","v":"Reduction in NOx emission costs - Highway - Build - PV"},{"$f":"F280","v":0},"US$",14846.700635632757,0,0,0,0,0,0,0,0,0,0,990.98370226017323,875.54741645745196,850.26757145739589,776.57214021075379,772.7713050418713,714.28610271564503,724.72849121560148,668.85611001223515,629.86222735046272,594.82742068062407,562.84699240029727,533.5353528525626,506.10149828079642,480.49997629904993,456.1807795887355,433.38190832033911,411.8292458287271,391.42859913209531,372.26409499188281,354.24078010668671,337.28830045659339,321.35112939042421,306.30878099716404,292.06332994332888,278.53648540897933,265.6408694911608,253.33547397827425,241.49731401326241,230.21238562754991,219.45485112263256,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E295","v":"Reduction in PM 2.5 emission costs - Highway - Build - PV"},{"$f":"F295","v":0},"US$",34342.017090019879,0,0,0,0,0,0,0,0,0,0,1915.9611346018842,1784.8870696817075,1814.1742056076434,1706.1442550510776,1744.7267814368536,1646.9120695507963,1689.098591976126,1575.3420620159436,1495.291401384693,1420.3491888461322,1349.7441426512905,1283.4550781952446,1220.4805091010085,1160.8654272245512,1104.2844496878281,1050.2424501823277,998.86440251762212,950.01239786805547,903.84595362194659,860.25351146938192,819.13477230792262,780.39754231097436,743.81323576344357,709.1722500389775,676.29317369073942,644.97778950523912,615.11118650368144,586.36754271882705,558.96717284587351,532.8473416620991,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E320","v":"Reduction in SO2 emission costs - Highway - Build - PV"},{"$f":"F320","v":0},"US$",-38521.473538067454,0,0,0,0,0,0,0,0,0,0,-1970.8266021292695,-1892.0148406784738,-1949.4409174239543,-1856.6132768134023,-1917.5962664931471,-1825.1831294795038,-1881.2233560289631,-1763.7984634645759,-1682.1236836150451,-1604.1179808741388,-1529.6278097978402,-1458.5055246182719,-1390.6099372015858,-1325.8137147774921,-1263.9879307731439,-1205.0132320865669,-1148.7675329414144,-1095.1306502063612,-1043.9866204519481,-995.22298755093846,-948.73201161758982,-904.40825377482486,-862.15303431885241,-821.87077279940263,-783.46857398263887,-746.85968996972667,-711.96164424907488,-678.69225760843358,-646.97764598079402,-616.74519636008313,0,0,0,0,0,0,0]
[null,null,null,null,"Environmental benefits - Truck mile reduction - Build - PV",null,"US$",{"$f":" SUM(J327:BC327)","v":230714.73411869325},null,{"$f":"SUM(J323:J326)","v":0},0,0,0,0,0,0,0,0,6873.6766186530585,6660.3712600666931,7046.1004318043351,6899.186413942999,7340.0700544787178,7209.5971230613877,7702.7316972506933,7574.8730217089687,7581.94274104334,7592.8797927027217,7717.3074421586016,7731.6768841477942,7746.5528573655347,7762.1091344548659,7777.6126442798541,7792.945759622984,7808.1152547056317,7823.0262878960966,7940.8446342826901,7954.9341737033592,7969.0499320050812,7983.161205505904,7997.0489310875155,{"$f":"SUM(AP323:AP326)","v":8010.5236486001613},8023.4262425902807,8131.5823737705077,8142.022071015972,8057.1784093500146,7973.4307233703294,7890.7563540671545,0,0,0,0,0,0,0]
[]
[null,"Summary"]
[null,null,null,null,{"$f":"E247","v":"Reduction in carbon dioxide emissions - Highway - Build"},{"$f":"F247","v":0},"metric tons",5691.5671186533518,0,0,0,0,0,0,0,0,0,0,125.15013634766136,125.6303277938938,136.6044544422133,137.00955580663708,149.05747062481947,149.47893777630418,162.70711464958075,163.14552520414006,166.40847806673059,169.73670153889313,173.13135085265563,176.59415885605983,180.1258957037908,183.72848678256165,187.40308732440036,191.15104510000589,194.97409295741994,198.87357866734177,202.85104253914176,206.90802488219035,211.04625854452925,215.26709129685756,219.5724485258884,223.96406307966356,228.443282728882,233.01203286025688,237.67243139917241,242.42582611632793,247.2743349371076,252.21988324822462,0,0,0,0,0,0,0]
[null,null,null,null,"CO2 emissions",null,"metric tons",{"$f":" SUM(J331:BC331)","v":5691.5671186533518},null,{"$f":"J330","v":0},0,0,0,0,0,0,0,0,125.15013634766136,125.6303277938938,136.6044544422133,137.00955580663708,149.05747062481947,149.47893777630418,162.70711464958075,163.14552520414006,166.40847806673059,169.73670153889313,173.13135085265563,176.59415885605983,180.1258957037908,183.72848678256165,187.40308732440036,191.15104510000589,194.97409295741994,198.87357866734177,202.85104253914176,206.90802488219035,211.04625854452925,215.26709129685756,219.5724485258884,223.96406307966356,228.443282728882,233.01203286025688,237.67243139917241,242.42582611632793,247.2743349371076,252.21988324822462,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":"E272","v":"Reduction in Nox emissions - Highway - Build"},{"$f":"F272","v":0},"metric tons",2.8584227534196227,0,0,0,0,0,0,0,0,0,0,8.3729271487981899E-2,7.8211939426230642E-2,8.0314348017446247E-2,7.7126908609977646E-2,8.1183344277038508E-2,7.9384682285319502E-2,8.4747009979026275E-2,8.3688450288589511E-2,8.4326129965991176E-2,8.5210156538950699E-2,8.6272922479399133E-2,8.7504651514966031E-2,8.881561728119719E-2,9.0225409910104276E-2,9.1655019463102935E-2,9.3169513163879239E-2,9.4733593341415803E-2,9.6343663728407566E-2,9.8040503290183184E-2,9.9824401475266208E-2,0.10170052950164954,0.10367774562197325,0.10574234549577816,0.10788232626516482,0.11008778637693988,0.11234033601784528,0.11463589089031304,0.11692858270545772,0.11926715064490095,0.12165252337512646,0,0,0,0,0,0,0]
[null,null,null,null,"NOx emissions",null,"metric tons",{"$f":" SUM(J334:BC334)","v":2.8584227534196227},null,{"$f":"J333","v":0},0,0,0,0,0,0,0,0,8.3729271487981899E-2,7.8211939426230642E-2,8.0314348017446247E-2,7.7126908609977646E-2,8.1183344277038508E-2,7.9384682285319502E-2,8.4747009979026275E-2,8.3688450288589511E-2,8.4326129965991176E-2,8.5210156538950699E-2,8.6272922479399133E-2,8.7504651514966031E-2,8.881561728119719E-2,9.0225409910104276E-2,9.1655019463102935E-2,9.3169513163879239E-2,9.4733593341415803E-2,9.6343663728407566E-2,9.8040503290183184E-2,9.9824401475266208E-2,0.10170052950164954,0.10367774562197325,0.10574234549577816,0.10788232626516482,0.11008778637693988,0.11234033601784528,0.11463589089031304,0.11692858270545772,0.11926715064490095,0.12165252337512646,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":"E287","v":"Reduction in PM 2.5 emissions - Highway - Build"},{"$f":"F287","v":0},"metric tons",0.14296060324514986,0,0,0,0,0,0,0,0,0,0,3.4332881120350185E-3,3.3625837309743402E-3,3.6076375659067797E-3,3.5810817002545669E-3,3.8655206368868999E-3,3.8513139716517077E-3,4.1694646053100177E-3,4.1608679978990364E-3,4.2258948134761718E-3,4.2950848934565399E-3,4.3672882156335037E-3,4.4434966046208299E-3,4.5212529574698672E-3,4.6014384018509425E-3,4.6835641125902326E-3,4.7661626496000578E-3,4.8503112028283014E-3,4.936011002206666E-3,5.0248724459671344E-3,5.1172997339175011E-3,5.2137900784374946E-3,5.3149336811879741E-3,5.4203787829665119E-3,5.5296958632214668E-3,5.6424574624915911E-3,5.7578696265583049E-3,5.8756304180235816E-3,5.9931416936249331E-3,6.1130043371032707E-3,6.2352659469986178E-3,0,0,0,0,0,0,0]
[null,null,null,null,"PM 2.5 emissions",null,"metric tons",{"$f":" SUM(J337:BC337)","v":0.14296060324514986},null,{"$f":"J336","v":0},0,0,0,0,0,0,0,0,3.4332881120350185E-3,3.3625837309743402E-3,3.6076375659067797E-3,3.5810817002545669E-3,3.8655206368868999E-3,3.8513139716517077E-3,4.1694646053100177E-3,4.1608679978990364E-3,4.2258948134761718E-3,4.2950848934565399E-3,4.3672882156335037E-3,4.4434966046208299E-3,4.5212529574698672E-3,4.6014384018509425E-3,4.6835641125902326E-3,4.7661626496000578E-3,4.8503112028283014E-3,4.936011002206666E-3,5.0248724459671344E-3,5.1172997339175011E-3,5.2137900784374946E-3,5.3149336811879741E-3,5.4203787829665119E-3,5.5296958632214668E-3,5.6424574624915911E-3,5.7578696265583049E-3,5.8756304180235816E-3,5.9931416936249331E-3,6.1130043371032707E-3,6.2352659469986178E-3,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":"E312","v":"Reduction in SO2 emissions - Highway - Build"},{"$f":"F312","v":0},"metric tons",-2.8782441364653413,0,0,0,0,0,0,0,0,0,0,-6.2965518490341862E-2,-6.3238398609241325E-2,-6.8799475048098954E-2,-6.9047776482970627E-2,-7.5168923706542018E-2,-7.5428812404571902E-2,-8.2151382855801064E-2,-8.2415188050558974E-2,-8.4100774868416481E-2,-8.5814792419830657E-2,-8.7557912298497048E-2,-8.9330853461834725E-2,-9.1134436144220607E-2,-9.2970136227910685E-2,-9.483915260563254E-2,-9.6743173885801656E-2,-9.8683477683780288E-2,-0.10066117716611422,-0.10267738072202016,-0.1047331160436379,-0.10682944163034766,-0.10896717671973885,-0.11114740314899296,-0.1133710772663251,-0.11563893828414652,-0.11795200085338284,-0.12031136866763818,-0.12271756875097058,-0.12517191622741564,-0.12767538574055867,0,0,0,0,0,0,0]
[]
[]
[null,null,null,null,{"$f":" E$140","v":"Reduction in carbon dioxide emission costs - Highway - Build - PV"},0,"US$",{"$f":"H255","v":220047.48993110808},{"$f":"I255","v":0},0,0,0,0,0,0,0,0,0,5937.5583839202709,5891.9516146060078,6331.0995721632507,6273.0832954945699,6740.1682344931387,6673.5820802744502,7170.1279700879295,7094.4733131453659,7138.9127959232301,7181.821164050104,7334.3441169048547,7373.1919777182584,7410.5807871853149,7446.5574457087569,7481.1353457764353,7514.3346332068841,7546.1891393006972,7576.7159411023085,7708.7212061208074,7735.66286967823,7761.3588708581538,7785.8207875793296,7809.0799486457609,7831.1588414172584,7852.0651574732019,7967.8234047438336,7985.5370547830917,7908.0058102263583,7831.2288108777002,7755.1993576425066,0,0,0,0,0,0,0]
[null,null,null,null,"CO2 emissions",null,"US$",{"$f":" SUM(J343:BC343)","v":220047.48993110808},null,{"$f":"J342","v":0},0,0,0,0,0,0,0,0,5937.5583839202709,5891.9516146060078,6331.0995721632507,6273.0832954945699,6740.1682344931387,6673.5820802744502,7170.1279700879295,7094.4733131453659,7138.9127959232301,7181.821164050104,7334.3441169048547,7373.1919777182584,7410.5807871853149,7446.5574457087569,7481.1353457764353,7514.3346332068841,7546.1891393006972,7576.7159411023085,7708.7212061208074,7735.66286967823,7761.3588708581538,7785.8207875793296,7809.0799486457609,7831.1588414172584,7852.0651574732019,7967.8234047438336,7985.5370547830917,7908.0058102263583,7831.2288108777002,7755.1993576425066,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":" E$155","v":"Reduction in NOx emission costs - Highway - Build - PV"},0,"US$",{"$f":"H280","v":14846.700635632757},{"$f":"I280","v":0},0,0,0,0,0,0,0,0,0,990.98370226017323,875.54741645745196,850.26757145739589,776.57214021075379,772.7713050418713,714.28610271564503,724.72849121560148,668.85611001223515,629.86222735046272,594.82742068062407,562.84699240029727,533.5353528525626,506.10149828079642,480.49997629904993,456.1807795887355,433.38190832033911,411.8292458287271,391.42859913209531,372.26409499188281,354.24078010668671,337.28830045659339,321.35112939042421,306.30878099716404,292.06332994332888,278.53648540897933,265.6408694911608,253.33547397827425,241.49731401326241,230.21238562754991,219.45485112263256,0,0,0,0,0,0,0]
[null,null,null,null,"NOx emissions",null,"US$",{"$f":" SUM(J346:BC346)","v":14846.700635632757},null,{"$f":"J345","v":0},0,0,0,0,0,0,0,0,990.98370226017323,875.54741645745196,850.26757145739589,776.57214021075379,772.7713050418713,714.28610271564503,724.72849121560148,668.85611001223515,629.86222735046272,594.82742068062407,562.84699240029727,533.5353528525626,506.10149828079642,480.49997629904993,456.1807795887355,433.38190832033911,411.8292458287271,391.42859913209531,372.26409499188281,354.24078010668671,337.28830045659339,321.35112939042421,306.30878099716404,292.06332994332888,278.53648540897933,265.6408694911608,253.33547397827425,241.49731401326241,230.21238562754991,219.45485112263256,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":" E$170","v":"Reduction in PM 2.5 emission costs - Highway - Build - PV"},0,"US$",{"$f":"H295","v":34342.017090019879},{"$f":"I295","v":0},0,0,0,0,0,0,0,0,0,1915.9611346018842,1784.8870696817075,1814.1742056076434,1706.1442550510776,1744.7267814368536,1646.9120695507963,1689.098591976126,1575.3420620159436,1495.291401384693,1420.3491888461322,1349.7441426512905,1283.4550781952446,1220.4805091010085,1160.8654272245512,1104.2844496878281,1050.2424501823277,998.86440251762212,950.01239786805547,903.84595362194659,860.25351146938192,819.13477230792262,780.39754231097436,743.81323576344357,709.1722500389775,676.29317369073942,644.97778950523912,615.11118650368144,586.36754271882705,558.96717284587351,532.8473416620991,0,0,0,0,0,0,0]
[null,null,null,null,"PM 2.5 emissions",null,"US$",{"$f":" SUM(J349:BC349)","v":34342.017090019879},null,{"$f":"J348","v":0},0,0,0,0,0,0,0,0,1915.9611346018842,1784.8870696817075,1814.1742056076434,1706.1442550510776,1744.7267814368536,1646.9120695507963,1689.098591976126,1575.3420620159436,1495.291401384693,1420.3491888461322,1349.7441426512905,1283.4550781952446,1220.4805091010085,1160.8654272245512,1104.2844496878281,1050.2424501823277,998.86440251762212,950.01239786805547,903.84595362194659,860.25351146938192,819.13477230792262,780.39754231097436,743.81323576344357,709.1722500389775,676.29317369073942,644.97778950523912,615.11118650368144,586.36754271882705,558.96717284587351,532.8473416620991,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":" E$185","v":"Reduction in SO2 emission costs - Highway - Build - PV"},0,"US$",{"$f":"H320","v":-38521.473538067454},{"$f":"I320","v":0},0,0,0,0,0,0,0,0,0,-1970.8266021292695,-1892.0148406784738,-1949.4409174239543,-1856.6132768134023,-1917.5962664931471,-1825.1831294795038,-1881.2233560289631,-1763.7984634645759,-1682.1236836150451,-1604.1179808741388,-1529.6278097978402,-1458.5055246182719,-1390.6099372015858,-1325.8137147774921,-1263.9879307731439,-1205.0132320865669,-1148.7675329414144,-1095.1306502063612,-1043.9866204519481,-995.22298755093846,-948.73201161758982,-904.40825377482486,-862.15303431885241,-821.87077279940263,-783.46857398263887,-746.85968996972667,-711.96164424907488,-678.69225760843358,-646.97764598079402,-616.74519636008313,0,0,0,0,0,0,0]
[]
[]
[]
[null,null,null,null,"Disscounted Electrification Beneft",null,"US$",{"$f":"H342+H345+H351","v":196372.71702867339}]
[null,null,null,null,"Undisscounted Electrification Beneft",null,"US$",{"$f":"H253+H278+H318","v":324861.86141016323}]

{"sheet":"ProjectCosts","index":7,"n_rows":66,"n_cols":55,"rows_kept":66,"cut":false,"hidden":false,"merged":[]}
["Project Costs",null,null,null,null,{"$f":"InpC!$F$9","v":"Case 1"}]
[null,null,null,null,"Model Period Ending",{"$f":"Check_Alert!F$2","v":0},{"$f":"Check_Alert!G$2","v":"Error Checks"},null,null,{"$f":"Time!J$2","v":"2015-12-31"},{"$f":"Time!K$2","v":"2016-12-31"},{"$f":"Time!L$2","v":"2017-12-31"},{"$f":"Time!M$2","v":"2018-12-31"},{"$f":"Time!N$2","v":"2019-12-31"},{"$f":"Time!O$2","v":"2020-12-31"},{"$f":"Time!P$2","v":"2021-12-31"},{"$f":"Time!Q$2","v":"2022-12-31"},{"$f":"Time!R$2","v":"2023-12-31"},{"$f":"Time!S$2","v":"2024-12-31"},{"$f":"Time!T$2","v":"2025-12-31"},{"$f":"Time!U$2","v":"2026-12-31"},{"$f":"Time!V$2","v":"2027-12-31"},{"$f":"Time!W$2","v":"2028-12-31"},{"$f":"Time!X$2","v":"2029-12-31"},{"$f":"Time!Y$2","v":"2030-12-31"},{"$f":"Time!Z$2","v":"2031-12-31"},{"$f":"Time!AA$2","v":"2032-12-31"},{"$f":"Time!AB$2","v":"2033-12-31"},{"$f":"Time!AC$2","v":"2034-12-31"},{"$f":"Time!AD$2","v":"2035-12-31"},{"$f":"Time!AE$2","v":"2036-12-31"},{"$f":"Time!AF$2","v":"2037-12-31"},{"$f":"Time!AG$2","v":"2038-12-31"},{"$f":"Time!AH$2","v":"2039-12-31"},{"$f":"Time!AI$2","v":"2040-12-31"},{"$f":"Time!AJ$2","v":"2041-12-31"},{"$f":"Time!AK$2","v":"2042-12-31"},{"$f":"Time!AL$2","v":"2043-12-31"},{"$f":"Time!AM$2","v":"2044-12-31"},{"$f":"Time!AN$2","v":"2045-12-31"},{"$f":"Time!AO$2","v":"2046-12-31"},{"$f":"Time!AP$2","v":"2047-12-31"},{"$f":"Time!AQ$2","v":"2048-12-31"},{"$f":"Time!AR$2","v":"2049-12-31"},{"$f":"Time!AS$2","v":"2050-12-31"},{"$f":"Time!AT$2","v":"2051-12-31"},{"$f":"Time!AU$2","v":"2052-12-31"},{"$f":"Time!AV$2","v":"2053-12-31"},{"$f":"Time!AW$2","v":"2054-12-31"},{"$f":"Time!AX$2","v":"2055-12-31"},{"$f":"Time!AY$2","v":"2056-12-31"},{"$f":"Time!AZ$2","v":"2057-12-31"},{"$f":"Time!BA$2","v":"2058-12-31"},{"$f":"Time!BB$2","v":"2059-12-31"},{"$f":"Time!BC$2","v":"2060-12-31"}]
[null,null,null,null,"Pre-forecast vs Forecast",{"$f":"Check_Alert!F$3","v":0},{"$f":"Check_Alert!G$3","v":"Alerts"},null,null,{"$f":"Time!J$3","v":"Pre-forecast"},{"$f":"Time!K$3","v":"Pre-forecast"},{"$f":"Time!L$3","v":"Pre-forecast"},{"$f":"Time!M$3","v":"Pre-forecast"},{"$f":"Time!N$3","v":"Pre-forecast"},{"$f":"Time!O$3","v":"Pre-forecast"},{"$f":"Time!P$3","v":"Forecast"},{"$f":"Time!Q$3","v":"Forecast"},{"$f":"Time!R$3","v":"Forecast"},{"$f":"Time!S$3","v":"Forecast"},{"$f":"Time!T$3","v":"Forecast"},{"$f":"Time!U$3","v":"Forecast"},{"$f":"Time!V$3","v":"Forecast"},{"$f":"Time!W$3","v":"Forecast"},{"$f":"Time!X$3","v":"Forecast"},{"$f":"Time!Y$3","v":"Forecast"},{"$f":"Time!Z$3","v":"Forecast"},{"$f":"Time!AA$3","v":"Forecast"},{"$f":"Time!AB$3","v":"Forecast"},{"$f":"Time!AC$3","v":"Forecast"},{"$f":"Time!AD$3","v":"Forecast"},{"$f":"Time!AE$3","v":"Forecast"},{"$f":"Time!AF$3","v":"Forecast"},{"$f":"Time!AG$3","v":"Forecast"},{"$f":"Time!AH$3","v":"Forecast"},{"$f":"Time!AI$3","v":"Forecast"},{"$f":"Time!AJ$3","v":"Forecast"},{"$f":"Time!AK$3","v":"Forecast"},{"$f":"Time!AL$3","v":"Forecast"},{"$f":"Time!AM$3","v":"Forecast"},{"$f":"Time!AN$3","v":"Forecast"},{"$f":"Time!AO$3","v":"Forecast"},{"$f":"Time!AP$3","v":"Forecast"},{"$f":"Time!AQ$3","v":"Forecast"},{"$f":"Time!AR$3","v":"Forecast"},{"$f":"Time!AS$3","v":"Forecast"},{"$f":"Time!AT$3","v":"Forecast"},{"$f":"Time!AU$3","v":"Forecast"},{"$f":"Time!AV$3","v":"Forecast"},{"$f":"Time!AW$3","v":"Post-forecast"},{"$f":"Time!AX$3","v":"Post-forecast"},{"$f":"Time!AY$3","v":"Post-forecast"},{"$f":"Time!AZ$3","v":"Post-forecast"},{"$f":"Time!BA$3","v":"Post-forecast"},{"$f":"Time!BB$3","v":"Post-forecast"},{"$f":"Time!BC$3","v":"Post-forecast"}]
[null,null,null,null,"Financial Year Ending",null,null,null,null,{"$f":"Time!J$4","v":2015},{"$f":"Time!K$4","v":2016},{"$f":"Time!L$4","v":2017},{"$f":"Time!M$4","v":2018},{"$f":"Time!N$4","v":2019},{"$f":"Time!O$4","v":2020},{"$f":"Time!P$4","v":2021},{"$f":"Time!Q$4","v":2022},{"$f":"Time!R$4","v":2023},{"$f":"Time!S$4","v":2024},{"$f":"Time!T$4","v":2025},{"$f":"Time!U$4","v":2026},{"$f":"Time!V$4","v":2027},{"$f":"Time!W$4","v":2028},{"$f":"Time!X$4","v":2029},{"$f":"Time!Y$4","v":2030},{"$f":"Time!Z$4","v":2031},{"$f":"Time!AA$4","v":2032},{"$f":"Time!AB$4","v":2033},{"$f":"Time!AC$4","v":2034},{"$f":"Time!AD$4","v":2035},{"$f":"Time!AE$4","v":2036},{"$f":"Time!AF$4","v":2037},{"$f":"Time!AG$4","v":2038},{"$f":"Time!AH$4","v":2039},{"$f":"Time!AI$4","v":2040},{"$f":"Time!AJ$4","v":2041},{"$f":"Time!AK$4","v":2042},{"$f":"Time!AL$4","v":2043},{"$f":"Time!AM$4","v":2044},{"$f":"Time!AN$4","v":2045},{"$f":"Time!AO$4","v":2046},{"$f":"Time!AP$4","v":2047},{"$f":"Time!AQ$4","v":2048},{"$f":"Time!AR$4","v":2049},{"$f":"Time!AS$4","v":2050},{"$f":"Time!AT$4","v":2051},{"$f":"Time!AU$4","v":2052},{"$f":"Time!AV$4","v":2053},{"$f":"Time!AW$4","v":2054},{"$f":"Time!AX$4","v":2055},{"$f":"Time!AY$4","v":2056},{"$f":"Time!AZ$4","v":2057},{"$f":"Time!BA$4","v":2058},{"$f":"Time!BB$4","v":2059},{"$f":"Time!BC$4","v":2060}]
[null,null,null,null,"Model Column counter","Constant","Unit","Total",null,{"$f":"Time!J$5","v":1},{"$f":"Time!K$5","v":2},{"$f":"Time!L$5","v":3},{"$f":"Time!M$5","v":4},{"$f":"Time!N$5","v":5},{"$f":"Time!O$5","v":6},{"$f":"Time!P$5","v":7},{"$f":"Time!Q$5","v":8},{"$f":"Time!R$5","v":9},{"$f":"Time!S$5","v":10},{"$f":"Time!T$5","v":11},{"$f":"Time!U$5","v":12},{"$f":"Time!V$5","v":13},{"$f":"Time!W$5","v":14},{"$f":"Time!X$5","v":15},{"$f":"Time!Y$5","v":16},{"$f":"Time!Z$5","v":17},{"$f":"Time!AA$5","v":18},{"$f":"Time!AB$5","v":19},{"$f":"Time!AC$5","v":20},{"$f":"Time!AD$5","v":21},{"$f":"Time!AE$5","v":22},{"$f":"Time!AF$5","v":23},{"$f":"Time!AG$5","v":24},{"$f":"Time!AH$5","v":25},{"$f":"Time!AI$5","v":26},{"$f":"Time!AJ$5","v":27},{"$f":"Time!AK$5","v":28},{"$f":"Time!AL$5","v":29},{"$f":"Time!AM$5","v":30},{"$f":"Time!AN$5","v":31},{"$f":"Time!AO$5","v":32},{"$f":"Time!AP$5","v":33},{"$f":"Time!AQ$5","v":34},{"$f":"Time!AR$5","v":35},{"$f":"Time!AS$5","v":36},{"$f":"Time!AT$5","v":37},{"$f":"Time!AU$5","v":38},{"$f":"Time!AV$5","v":39},{"$f":"Time!AW$5","v":40},{"$f":"Time!AX$5","v":41},{"$f":"Time!AY$5","v":42},{"$f":"Time!AZ$5","v":43},{"$f":"Time!BA$5","v":44},{"$f":"Time!BB$5","v":45},{"$f":"Time!BC$5","v":46}]
[]
["PROJECT COSTS"]
[]
[null,null,null,null,{"$f":" InpV!E$14","v":"Project approval/environmental document - Current dollars"},{"$f":" InpV!F$14","v":0},{"$f":" InpV!G$14","v":"US$"},{"$f":" InpV!H$14","v":0},{"$f":" InpV!I$14","v":0},{"$f":" InpV!J$14","v":0},{"$f":" InpV!K$14","v":0},{"$f":" InpV!L$14","v":0},{"$f":" InpV!M$14","v":0},{"$f":" InpV!N$14","v":0},{"$f":" InpV!O$14","v":0},{"$f":" InpV!P$14","v":0},{"$f":" InpV!Q$14","v":0},{"$f":" InpV!R$14","v":0},{"$f":" InpV!S$14","v":0},{"$f":" InpV!T$14","v":0},{"$f":" InpV!U$14","v":0},{"$f":" InpV!V$14","v":0},{"$f":" InpV!W$14","v":0},{"$f":" InpV!X$14","v":0},{"$f":" InpV!Y$14","v":0},{"$f":" InpV!Z$14","v":0},{"$f":" InpV!AA$14","v":0},{"$f":" InpV!AB$14","v":0},{"$f":" InpV!AC$14","v":0},{"$f":" InpV!AD$14","v":0},{"$f":" InpV!AE$14","v":0},{"$f":" InpV!AF$14","v":0},{"$f":" InpV!AG$14","v":0},{"$f":" InpV!AH$14","v":0},{"$f":" InpV!AI$14","v":0},{"$f":" InpV!AJ$14","v":0},{"$f":" InpV!AK$14","v":0},{"$f":" InpV!AL$14","v":0},{"$f":" InpV!AM$14","v":0},{"$f":" InpV!AN$14","v":0},{"$f":" InpV!AO$14","v":0},{"$f":" InpV!AP$14","v":0},{"$f":" InpV!AQ$14","v":0},{"$f":" InpV!AR$14","v":0},{"$f":" InpV!AS$14","v":0},{"$f":" InpV!AT$14","v":0},{"$f":" InpV!AU$14","v":0},{"$f":" InpV!AV$14","v":0},{"$f":" InpV!AW$14","v":0},{"$f":" InpV!AX$14","v":0},{"$f":" InpV!AY$14","v":0},{"$f":" InpV!AZ$14","v":0},{"$f":" InpV!BA$14","v":0},{"$f":" InpV!BB$14","v":0},{"$f":" InpV!BC$14","v":0}]
[null,null,null,null,{"$f":" InpV!E$9","v":"CPI rate multiplier "},{"$f":" InpV!F$9","v":0},{"$f":" InpV!G$9","v":"multiplier"},{"$f":" InpV!H$9","v":0},{"$f":" InpV!I$9","v":0},{"$f":" InpV!J$9","v":0.93196644920782856},{"$f":" InpV!K$9","v":0.9417082587814295},{"$f":" InpV!L$9","v":0.95941667466180558},{"$f":" InpV!M$9","v":0.98241477551822376},{"$f":" InpV!N$9","v":1},{"$f":" InpV!O$9","v":1.014},{"$f":" InpV!P$9","v":1.0342800000000001},{"$f":" InpV!Q$9","v":1.0549656000000001},{"$f":" InpV!R$9","v":1.0760649120000001},{"$f":" InpV!S$9","v":1.09758621024},{"$f":" InpV!T$9","v":1.1195379344448},{"$f":" InpV!U$9","v":1.141928693133696},{"$f":" InpV!V$9","v":1.16476726699637},{"$f":" InpV!W$9","v":1.1880626123362974},{"$f":" InpV!X$9","v":1.2118238645830233},{"$f":" InpV!Y$9","v":1.2360603418746838},{"$f":" InpV!Z$9","v":1.2607815487121776},{"$f":" InpV!AA$9","v":1.2859971796864211},{"$f":" InpV!AB$9","v":1.3117171232801497},{"$f":" InpV!AC$9","v":1.3379514657457527},{"$f":" InpV!AD$9","v":1.3647104950606679},{"$f":" InpV!AE$9","v":1.3920047049618813},{"$f":" InpV!AF$9","v":1.4198447990611189},{"$f":" InpV!AG$9","v":1.4482416950423413},{"$f":" InpV!AH$9","v":1.4772065289431882},{"$f":" InpV!AI$9","v":1.5067506595220519},{"$f":" InpV!AJ$9","v":1.5368856727124929},{"$f":" InpV!AK$9","v":1.5676233861667428},{"$f":" InpV!AL$9","v":1.5989758538900776},{"$f":" InpV!AM$9","v":1.6309553709678792},{"$f":" InpV!AN$9","v":1.6635744783872368},{"$f":" InpV!AO$9","v":1.6968459679549817},{"$f":" InpV!AP$9","v":1.7307828873140814},{"$f":" InpV!AQ$9","v":1.7653985450603631},{"$f":" InpV!AR$9","v":1.8007065159615703},{"$f":" InpV!AS$9","v":1.8367206462808017},{"$f":" InpV!AT$9","v":1.8734550592064176},{"$f":" InpV!AU$9","v":1.910924160390546},{"$f":" InpV!AV$9","v":1.949142643598357},{"$f":" InpV!AW$9","v":1.9881254964703241},{"$f":" InpV!AX$9","v":2.0278880063997304},{"$f":" InpV!AY$9","v":2.0684457665277249},{"$f":" InpV!AZ$9","v":2.1098146818582797},{"$f":" InpV!BA$9","v":2.1520109754954455},{"$f":" InpV!BB$9","v":2.1950511950053544},{"$f":" InpV!BC$9","v":2.2389522189054616}]
[null,null,null,null,{"$f":"LEFT(E9, LEN(E9) - 15) & \"Constant dollars\"","v":"Project approval/environmental document - Constant dollars"},null,"US$",{"$f":"SUM(J11:BC11)","v":0},null,{"$f":"J9 / J10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP9 / AP10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":" E11","v":"Project approval/environmental document - Constant dollars"},0,"US$",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AK11","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" Time!E$73","v":"Discount rate multiplier (excluding CO2 emissions)"},{"$f":" Time!F$73","v":0},{"$f":" Time!G$73","v":"factor"},{"$f":" Time!H$73","v":0},{"$f":" Time!I$73","v":0},{"$f":" Time!J$73","v":0.7628952120475252},{"$f":" Time!K$73","v":0.81629787689085187},{"$f":" Time!L$73","v":0.87343872827321156},{"$f":" Time!M$73","v":0.93457943925233644},{"$f":" Time!N$73","v":1},{"$f":" Time!O$73","v":1.07},{"$f":" Time!P$73","v":1.1449},{"$f":" Time!Q$73","v":1.2250430000000001},{"$f":" Time!R$73","v":1.31079601},{"$f":" Time!S$73","v":1.4025517307000002},{"$f":" Time!T$73","v":1.5007303518490001},{"$f":" Time!U$73","v":1.6057814764784302},{"$f":" Time!V$73","v":1.7181861798319202},{"$f":" Time!W$73","v":1.8384592124201549},{"$f":" Time!X$73","v":1.9671513572895656},{"$f":" Time!Y$73","v":2.1048519522998355},{"$f":" Time!Z$73","v":2.2521915889608235},{"$f":" Time!AA$73","v":2.4098450001880813},{"$f":" Time!AB$73","v":2.5785341502012469},{"$f":" Time!AC$73","v":2.7590315407153345},{"$f":" Time!AD$73","v":2.9521637485654075},{"$f":" Time!AE$73","v":3.1588152109649861},{"$f":" Time!AF$73","v":3.3799322757325352},{"$f":" Time!AG$73","v":3.6165275350338129},{"$f":" Time!AH$73","v":3.8696844624861795},{"$f":" Time!AI$73","v":4.1405623748602123},{"$f":" Time!AJ$73","v":4.4304017411004271},{"$f":" Time!AK$73","v":4.740529862977457},{"$f":" Time!AL$73","v":5.0723669533858793},{"$f":" Time!AM$73","v":5.4274326401228912},{"$f":" Time!AN$73","v":5.807352924931493},{"$f":" Time!AO$73","v":6.2138676296766988},{"$f":" Time!AP$73","v":6.6488383637540664},{"$f":" Time!AQ$73","v":7.1142570492168513},{"$f":" Time!AR$73","v":7.6122550426620306},{"$f":" Time!AS$73","v":8.1451128956483743},{"$f":" Time!AT$73","v":8.7152707983437594},{"$f":" Time!AU$73","v":9.3253397542278229},{"$f":" Time!AV$73","v":9.9781135370237699},{"$f":" Time!AW$73","v":10.676581484615435},{"$f":" Time!AX$73","v":11.423942188538515},{"$f":" Time!AY$73","v":12.223618141736212},{"$f":" Time!AZ$73","v":13.079271411657746},{"$f":" Time!BA$73","v":13.994820410473789},{"$f":" Time!BB$73","v":14.974457839206954},{"$f":" Time!BC$73","v":16.022669887951441}]
[null,null,null,null,{"$f":"LEFT(E13, LEN(E13) - 16) & \"PV\"","v":"Project approval/environmental document - PV"},null,"US$",{"$f":" SUM(J15:BC15)","v":0},null,{"$f":"J13 / J14","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":" InpV!E$15","v":"Final design - Current dollars"},{"$f":" InpV!F$15","v":0},{"$f":" InpV!G$15","v":"US$"},{"$f":" InpV!H$15","v":0},{"$f":" InpV!I$15","v":0},{"$f":" InpV!J$15","v":0},{"$f":" InpV!K$15","v":0},{"$f":" InpV!L$15","v":0},{"$f":" InpV!M$15","v":0},{"$f":" InpV!N$15","v":0},{"$f":" InpV!O$15","v":0},{"$f":" InpV!P$15","v":0},{"$f":" InpV!Q$15","v":0},{"$f":" InpV!R$15","v":0},{"$f":" InpV!S$15","v":0},{"$f":" InpV!T$15","v":0},{"$f":" InpV!U$15","v":0},{"$f":" InpV!V$15","v":0},{"$f":" InpV!W$15","v":0},{"$f":" InpV!X$15","v":0},{"$f":" InpV!Y$15","v":0},{"$f":" InpV!Z$15","v":0},{"$f":" InpV!AA$15","v":0},{"$f":" InpV!AB$15","v":0},{"$f":" InpV!AC$15","v":0},{"$f":" InpV!AD$15","v":0},{"$f":" InpV!AE$15","v":0},{"$f":" InpV!AF$15","v":0},{"$f":" InpV!AG$15","v":0},{"$f":" InpV!AH$15","v":0},{"$f":" InpV!AI$15","v":0},{"$f":" InpV!AJ$15","v":0},{"$f":" InpV!AK$15","v":0},{"$f":" InpV!AL$15","v":0},{"$f":" InpV!AM$15","v":0},{"$f":" InpV!AN$15","v":0},{"$f":" InpV!AO$15","v":0},{"$f":" InpV!AP$15","v":0},{"$f":" InpV!AQ$15","v":0},{"$f":" InpV!AR$15","v":0},{"$f":" InpV!AS$15","v":0},{"$f":" InpV!AT$15","v":0},{"$f":" InpV!AU$15","v":0},{"$f":" InpV!AV$15","v":0},{"$f":" InpV!AW$15","v":0},{"$f":" InpV!AX$15","v":0},{"$f":" InpV!AY$15","v":0},{"$f":" InpV!AZ$15","v":0},{"$f":" InpV!BA$15","v":0},{"$f":" InpV!BB$15","v":0},{"$f":" InpV!BC$15","v":0}]
[null,null,null,null,{"$f":" InpV!E$9","v":"CPI rate multiplier "},{"$f":" InpV!F$9","v":0},{"$f":" InpV!G$9","v":"multiplier"},{"$f":" InpV!H$9","v":0},{"$f":" InpV!I$9","v":0},{"$f":" InpV!J$9","v":0.93196644920782856},{"$f":" InpV!K$9","v":0.9417082587814295},{"$f":" InpV!L$9","v":0.95941667466180558},{"$f":" InpV!M$9","v":0.98241477551822376},{"$f":" InpV!N$9","v":1},{"$f":" InpV!O$9","v":1.014},{"$f":" InpV!P$9","v":1.0342800000000001},{"$f":" InpV!Q$9","v":1.0549656000000001},{"$f":" InpV!R$9","v":1.0760649120000001},{"$f":" InpV!S$9","v":1.09758621024},{"$f":" InpV!T$9","v":1.1195379344448},{"$f":" InpV!U$9","v":1.141928693133696},{"$f":" InpV!V$9","v":1.16476726699637},{"$f":" InpV!W$9","v":1.1880626123362974},{"$f":" InpV!X$9","v":1.2118238645830233},{"$f":" InpV!Y$9","v":1.2360603418746838},{"$f":" InpV!Z$9","v":1.2607815487121776},{"$f":" InpV!AA$9","v":1.2859971796864211},{"$f":" InpV!AB$9","v":1.3117171232801497},{"$f":" InpV!AC$9","v":1.3379514657457527},{"$f":" InpV!AD$9","v":1.3647104950606679},{"$f":" InpV!AE$9","v":1.3920047049618813},{"$f":" InpV!AF$9","v":1.4198447990611189},{"$f":" InpV!AG$9","v":1.4482416950423413},{"$f":" InpV!AH$9","v":1.4772065289431882},{"$f":" InpV!AI$9","v":1.5067506595220519},{"$f":" InpV!AJ$9","v":1.5368856727124929},{"$f":" InpV!AK$9","v":1.5676233861667428},{"$f":" InpV!AL$9","v":1.5989758538900776},{"$f":" InpV!AM$9","v":1.6309553709678792},{"$f":" InpV!AN$9","v":1.6635744783872368},{"$f":" InpV!AO$9","v":1.6968459679549817},{"$f":" InpV!AP$9","v":1.7307828873140814},{"$f":" InpV!AQ$9","v":1.7653985450603631},{"$f":" InpV!AR$9","v":1.8007065159615703},{"$f":" InpV!AS$9","v":1.8367206462808017},{"$f":" InpV!AT$9","v":1.8734550592064176},{"$f":" InpV!AU$9","v":1.910924160390546},{"$f":" InpV!AV$9","v":1.949142643598357},{"$f":" InpV!AW$9","v":1.9881254964703241},{"$f":" InpV!AX$9","v":2.0278880063997304},{"$f":" InpV!AY$9","v":2.0684457665277249},{"$f":" InpV!AZ$9","v":2.1098146818582797},{"$f":" InpV!BA$9","v":2.1520109754954455},{"$f":" InpV!BB$9","v":2.1950511950053544},{"$f":" InpV!BC$9","v":2.2389522189054616}]
[null,null,null,null,{"$f":"LEFT(E17, LEN(E17) - 15) & \"Constant dollars\"","v":"Final design - Constant dollars"},null,"US$",{"$f":"SUM(J19:BC19)","v":0},null,{"$f":"J17 / J18","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":" E19","v":"Final design - Constant dollars"},0,"US$",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" Time!E$73","v":"Discount rate multiplier (excluding CO2 emissions)"},{"$f":" Time!F$73","v":0},{"$f":" Time!G$73","v":"factor"},{"$f":" Time!H$73","v":0},{"$f":" Time!I$73","v":0},{"$f":" Time!J$73","v":0.7628952120475252},{"$f":" Time!K$73","v":0.81629787689085187},{"$f":" Time!L$73","v":0.87343872827321156},{"$f":" Time!M$73","v":0.93457943925233644},{"$f":" Time!N$73","v":1},{"$f":" Time!O$73","v":1.07},{"$f":" Time!P$73","v":1.1449},{"$f":" Time!Q$73","v":1.2250430000000001},{"$f":" Time!R$73","v":1.31079601},{"$f":" Time!S$73","v":1.4025517307000002},{"$f":" Time!T$73","v":1.5007303518490001},{"$f":" Time!U$73","v":1.6057814764784302},{"$f":" Time!V$73","v":1.7181861798319202},{"$f":" Time!W$73","v":1.8384592124201549},{"$f":" Time!X$73","v":1.9671513572895656},{"$f":" Time!Y$73","v":2.1048519522998355},{"$f":" Time!Z$73","v":2.2521915889608235},{"$f":" Time!AA$73","v":2.4098450001880813},{"$f":" Time!AB$73","v":2.5785341502012469},{"$f":" Time!AC$73","v":2.7590315407153345},{"$f":" Time!AD$73","v":2.9521637485654075},{"$f":" Time!AE$73","v":3.1588152109649861},{"$f":" Time!AF$73","v":3.3799322757325352},{"$f":" Time!AG$73","v":3.6165275350338129},{"$f":" Time!AH$73","v":3.8696844624861795},{"$f":" Time!AI$73","v":4.1405623748602123},{"$f":" Time!AJ$73","v":4.4304017411004271},{"$f":" Time!AK$73","v":4.740529862977457},{"$f":" Time!AL$73","v":5.0723669533858793},{"$f":" Time!AM$73","v":5.4274326401228912},{"$f":" Time!AN$73","v":5.807352924931493},{"$f":" Time!AO$73","v":6.2138676296766988},{"$f":" Time!AP$73","v":6.6488383637540664},{"$f":" Time!AQ$73","v":7.1142570492168513},{"$f":" Time!AR$73","v":7.6122550426620306},{"$f":" Time!AS$73","v":8.1451128956483743},{"$f":" Time!AT$73","v":8.7152707983437594},{"$f":" Time!AU$73","v":9.3253397542278229},{"$f":" Time!AV$73","v":9.9781135370237699},{"$f":" Time!AW$73","v":10.676581484615435},{"$f":" Time!AX$73","v":11.423942188538515},{"$f":" Time!AY$73","v":12.223618141736212},{"$f":" Time!AZ$73","v":13.079271411657746},{"$f":" Time!BA$73","v":13.994820410473789},{"$f":" Time!BB$73","v":14.974457839206954},{"$f":" Time!BC$73","v":16.022669887951441}]
[null,null,null,null,{"$f":"LEFT(E21, LEN(E21) - 16) & \"PV\"","v":"Final design - PV"},null,"US$",{"$f":" SUM(J23:BC23)","v":0},null,{"$f":"J21 / J22","v":0},{"$f":"K21 / K22","v":0},{"$f":"L21 / L22","v":0},{"$f":"M21 / M22","v":0},{"$f":"N21 / N22","v":0},{"$f":"O21 / O22","v":0},{"$f":"P21 / P22","v":0},{"$f":"Q21 / Q22","v":0},{"$f":"R21 / R22","v":0},{"$f":"S21 / S22","v":0},{"$f":"T21 / T22","v":0},{"$f":"U21 / U22","v":0},{"$f":"V21 / V22","v":0},{"$f":"W21 / W22","v":0},{"$f":"X21 / X22","v":0},{"$f":"Y21 / Y22","v":0},{"$f":"Z21 / Z22","v":0},{"$f":"AA21 / AA22","v":0},{"$f":"AB21 / AB22","v":0},{"$f":"AC21 / AC22","v":0},{"$f":"AD21 / AD22","v":0},{"$f":"AE21 / AE22","v":0},{"$f":"AF21 / AF22","v":0},{"$f":"AG21 / AG22","v":0},{"$f":"AH21 / AH22","v":0},{"$f":"AI21 / AI22","v":0},{"$f":"AJ21 / AJ22","v":0},{"$f":"AK21 / AK22","v":0},{"$f":"AL21 / AL22","v":0},{"$f":"AM21 / AM22","v":0},{"$f":"AN21 / AN22","v":0},{"$f":"AO21 / AO22","v":0},{"$f":"AP21 / AP22","v":0},{"$f":"AQ21 / AQ22","v":0},{"$f":"AR21 / AR22","v":0},{"$f":"AS21 / AS22","v":0},{"$f":"AT21 / AT22","v":0},{"$f":"AU21 / AU22","v":0},{"$f":"AV21 / AV22","v":0},{"$f":"AW21 / AW22","v":0},{"$f":"AX21 / AX22","v":0},{"$f":"AY21 / AY22","v":0},{"$f":"AZ21 / AZ22","v":0},{"$f":"BA21 / BA22","v":0},{"$f":"BB21 / BB22","v":0},{"$f":"BC21 / BC22","v":0}]
[]
[null,null,null,null,{"$f":" InpV!E$16","v":"ROW/Utility - Current dollars"},{"$f":" InpV!F$16","v":0},{"$f":" InpV!G$16","v":"US$"},{"$f":" InpV!H$16","v":0},{"$f":" InpV!I$16","v":0},{"$f":" InpV!J$16","v":0},{"$f":" InpV!K$16","v":0},{"$f":" InpV!L$16","v":0},{"$f":" InpV!M$16","v":0},{"$f":" InpV!N$16","v":0},{"$f":" InpV!O$16","v":0},{"$f":" InpV!P$16","v":0},{"$f":" InpV!Q$16","v":0},{"$f":" InpV!R$16","v":0},{"$f":" InpV!S$16","v":0},{"$f":" InpV!T$16","v":0},{"$f":" InpV!U$16","v":0},{"$f":" InpV!V$16","v":0},{"$f":" InpV!W$16","v":0},{"$f":" InpV!X$16","v":0},{"$f":" InpV!Y$16","v":0},{"$f":" InpV!Z$16","v":0},{"$f":" InpV!AA$16","v":0},{"$f":" InpV!AB$16","v":0},{"$f":" InpV!AC$16","v":0},{"$f":" InpV!AD$16","v":0},{"$f":" InpV!AE$16","v":0},{"$f":" InpV!AF$16","v":0},{"$f":" InpV!AG$16","v":0},{"$f":" InpV!AH$16","v":0},{"$f":" InpV!AI$16","v":0},{"$f":" InpV!AJ$16","v":0},{"$f":" InpV!AK$16","v":0},{"$f":" InpV!AL$16","v":0},{"$f":" InpV!AM$16","v":0},{"$f":" InpV!AN$16","v":0},{"$f":" InpV!AO$16","v":0},{"$f":" InpV!AP$16","v":0},{"$f":" InpV!AQ$16","v":0},{"$f":" InpV!AR$16","v":0},{"$f":" InpV!AS$16","v":0},{"$f":" InpV!AT$16","v":0},{"$f":" InpV!AU$16","v":0},{"$f":" InpV!AV$16","v":0},{"$f":" InpV!AW$16","v":0},{"$f":" InpV!AX$16","v":0},{"$f":" InpV!AY$16","v":0},{"$f":" InpV!AZ$16","v":0},{"$f":" InpV!BA$16","v":0},{"$f":" InpV!BB$16","v":0},{"$f":" InpV!BC$16","v":0}]
[null,null,null,null,{"$f":" InpV!E$9","v":"CPI rate multiplier "},{"$f":" InpV!F$9","v":0},{"$f":" InpV!G$9","v":"multiplier"},{"$f":" InpV!H$9","v":0},{"$f":" InpV!I$9","v":0},{"$f":" InpV!J$9","v":0.93196644920782856},{"$f":" InpV!K$9","v":0.9417082587814295},{"$f":" InpV!L$9","v":0.95941667466180558},{"$f":" InpV!M$9","v":0.98241477551822376},{"$f":" InpV!N$9","v":1},{"$f":" InpV!O$9","v":1.014},{"$f":" InpV!P$9","v":1.0342800000000001},{"$f":" InpV!Q$9","v":1.0549656000000001},{"$f":" InpV!R$9","v":1.0760649120000001},{"$f":" InpV!S$9","v":1.09758621024},{"$f":" InpV!T$9","v":1.1195379344448},{"$f":" InpV!U$9","v":1.141928693133696},{"$f":" InpV!V$9","v":1.16476726699637},{"$f":" InpV!W$9","v":1.1880626123362974},{"$f":" InpV!X$9","v":1.2118238645830233},{"$f":" InpV!Y$9","v":1.2360603418746838},{"$f":" InpV!Z$9","v":1.2607815487121776},{"$f":" InpV!AA$9","v":1.2859971796864211},{"$f":" InpV!AB$9","v":1.3117171232801497},{"$f":" InpV!AC$9","v":1.3379514657457527},{"$f":" InpV!AD$9","v":1.3647104950606679},{"$f":" InpV!AE$9","v":1.3920047049618813},{"$f":" InpV!AF$9","v":1.4198447990611189},{"$f":" InpV!AG$9","v":1.4482416950423413},{"$f":" InpV!AH$9","v":1.4772065289431882},{"$f":" InpV!AI$9","v":1.5067506595220519},{"$f":" InpV!AJ$9","v":1.5368856727124929},{"$f":" InpV!AK$9","v":1.5676233861667428},{"$f":" InpV!AL$9","v":1.5989758538900776},{"$f":" InpV!AM$9","v":1.6309553709678792},{"$f":" InpV!AN$9","v":1.6635744783872368},{"$f":" InpV!AO$9","v":1.6968459679549817},{"$f":" InpV!AP$9","v":1.7307828873140814},{"$f":" InpV!AQ$9","v":1.7653985450603631},{"$f":" InpV!AR$9","v":1.8007065159615703},{"$f":" InpV!AS$9","v":1.8367206462808017},{"$f":" InpV!AT$9","v":1.8734550592064176},{"$f":" InpV!AU$9","v":1.910924160390546},{"$f":" InpV!AV$9","v":1.949142643598357},{"$f":" InpV!AW$9","v":1.9881254964703241},{"$f":" InpV!AX$9","v":2.0278880063997304},{"$f":" InpV!AY$9","v":2.0684457665277249},{"$f":" InpV!AZ$9","v":2.1098146818582797},{"$f":" InpV!BA$9","v":2.1520109754954455},{"$f":" InpV!BB$9","v":2.1950511950053544},{"$f":" InpV!BC$9","v":2.2389522189054616}]
[null,null,null,null,{"$f":"LEFT(E25, LEN(E25) - 15) & \"Constant dollars\"","v":"ROW/Utility - Constant dollars"},null,"US$",{"$f":"SUM(J27:BC27)","v":0},null,{"$f":"J25 / J26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":" E27","v":"ROW/Utility - Constant dollars"},0,"US$",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" Time!E$73","v":"Discount rate multiplier (excluding CO2 emissions)"},{"$f":" Time!F$73","v":0},{"$f":" Time!G$73","v":"factor"},{"$f":" Time!H$73","v":0},{"$f":" Time!I$73","v":0},{"$f":" Time!J$73","v":0.7628952120475252},{"$f":" Time!K$73","v":0.81629787689085187},{"$f":" Time!L$73","v":0.87343872827321156},{"$f":" Time!M$73","v":0.93457943925233644},{"$f":" Time!N$73","v":1},{"$f":" Time!O$73","v":1.07},{"$f":" Time!P$73","v":1.1449},{"$f":" Time!Q$73","v":1.2250430000000001},{"$f":" Time!R$73","v":1.31079601},{"$f":" Time!S$73","v":1.4025517307000002},{"$f":" Time!T$73","v":1.5007303518490001},{"$f":" Time!U$73","v":1.6057814764784302},{"$f":" Time!V$73","v":1.7181861798319202},{"$f":" Time!W$73","v":1.8384592124201549},{"$f":" Time!X$73","v":1.9671513572895656},{"$f":" Time!Y$73","v":2.1048519522998355},{"$f":" Time!Z$73","v":2.2521915889608235},{"$f":" Time!AA$73","v":2.4098450001880813},{"$f":" Time!AB$73","v":2.5785341502012469},{"$f":" Time!AC$73","v":2.7590315407153345},{"$f":" Time!AD$73","v":2.9521637485654075},{"$f":" Time!AE$73","v":3.1588152109649861},{"$f":" Time!AF$73","v":3.3799322757325352},{"$f":" Time!AG$73","v":3.6165275350338129},{"$f":" Time!AH$73","v":3.8696844624861795},{"$f":" Time!AI$73","v":4.1405623748602123},{"$f":" Time!AJ$73","v":4.4304017411004271},{"$f":" Time!AK$73","v":4.740529862977457},{"$f":" Time!AL$73","v":5.0723669533858793},{"$f":" Time!AM$73","v":5.4274326401228912},{"$f":" Time!AN$73","v":5.807352924931493},{"$f":" Time!AO$73","v":6.2138676296766988},{"$f":" Time!AP$73","v":6.6488383637540664},{"$f":" Time!AQ$73","v":7.1142570492168513},{"$f":" Time!AR$73","v":7.6122550426620306},{"$f":" Time!AS$73","v":8.1451128956483743},{"$f":" Time!AT$73","v":8.7152707983437594},{"$f":" Time!AU$73","v":9.3253397542278229},{"$f":" Time!AV$73","v":9.9781135370237699},{"$f":" Time!AW$73","v":10.676581484615435},{"$f":" Time!AX$73","v":11.423942188538515},{"$f":" Time!AY$73","v":12.223618141736212},{"$f":" Time!AZ$73","v":13.079271411657746},{"$f":" Time!BA$73","v":13.994820410473789},{"$f":" Time!BB$73","v":14.974457839206954},{"$f":" Time!BC$73","v":16.022669887951441}]
[null,null,null,null,{"$f":"LEFT(E29, LEN(E29) - 16) & \"PV\"","v":"ROW/Utility - PV"},null,"US$",{"$f":" SUM(J31:BC31)","v":0},null,{"$f":"J29 / J30","v":0},{"$f":"K29 / K30","v":0},{"$f":"L29 / L30","v":0},{"$f":"M29 / M30","v":0},{"$f":"N29 / N30","v":0},{"$f":"O29 / O30","v":0},{"$f":"P29 / P30","v":0},{"$f":"Q29 / Q30","v":0},{"$f":"R29 / R30","v":0},{"$f":"S29 / S30","v":0},{"$f":"T29 / T30","v":0},{"$f":"U29 / U30","v":0},{"$f":"V29 / V30","v":0},{"$f":"W29 / W30","v":0},{"$f":"X29 / X30","v":0},{"$f":"Y29 / Y30","v":0},{"$f":"Z29 / Z30","v":0},{"$f":"AA29 / AA30","v":0},{"$f":"AB29 / AB30","v":0},{"$f":"AC29 / AC30","v":0},{"$f":"AD29 / AD30","v":0},{"$f":"AE29 / AE30","v":0},{"$f":"AF29 / AF30","v":0},{"$f":"AG29 / AG30","v":0},{"$f":"AH29 / AH30","v":0},{"$f":"AI29 / AI30","v":0},{"$f":"AJ29 / AJ30","v":0},{"$f":"AK29 / AK30","v":0},{"$f":"AL29 / AL30","v":0},{"$f":"AM29 / AM30","v":0},{"$f":"AN29 / AN30","v":0},{"$f":"AO29 / AO30","v":0},{"$f":"AP29 / AP30","v":0},{"$f":"AQ29 / AQ30","v":0},{"$f":"AR29 / AR30","v":0},{"$f":"AS29 / AS30","v":0},{"$f":"AT29 / AT30","v":0},{"$f":"AU29 / AU30","v":0},{"$f":"AV29 / AV30","v":0},{"$f":"AW29 / AW30","v":0},{"$f":"AX29 / AX30","v":0},{"$f":"AY29 / AY30","v":0},{"$f":"AZ29 / AZ30","v":0},{"$f":"BA29 / BA30","v":0},{"$f":"BB29 / BB30","v":0},{"$f":"BC29 / BC30","v":0}]
[]
[null,null,null,null,{"$f":" InpV!E$17","v":"Construction - Current dollars"},{"$f":" InpV!F$17","v":0},{"$f":" InpV!G$17","v":"US$"},{"$f":" InpV!H$17","v":0},{"$f":" InpV!I$17","v":0},{"$f":" InpV!J$17","v":0},{"$f":" InpV!K$17","v":0},{"$f":" InpV!L$17","v":0},{"$f":" InpV!M$17","v":0},{"$f":" InpV!N$17","v":0},{"$f":" InpV!O$17","v":0},{"$f":" InpV!P$17","v":0},{"$f":" InpV!Q$17","v":0},{"$f":" InpV!R$17","v":0},{"$f":" InpV!S$17","v":0},{"$f":" InpV!T$17","v":0},{"$f":" InpV!U$17","v":0},{"$f":" InpV!V$17","v":0},{"$f":" InpV!W$17","v":0},{"$f":" InpV!X$17","v":0},{"$f":" InpV!Y$17","v":0},{"$f":" InpV!Z$17","v":0},{"$f":" InpV!AA$17","v":0},{"$f":" InpV!AB$17","v":0},{"$f":" InpV!AC$17","v":0},{"$f":" InpV!AD$17","v":0},{"$f":" InpV!AE$17","v":0},{"$f":" InpV!AF$17","v":0},{"$f":" InpV!AG$17","v":0},{"$f":" InpV!AH$17","v":0},{"$f":" InpV!AI$17","v":0},{"$f":" InpV!AJ$17","v":0},{"$f":" InpV!AK$17","v":0},{"$f":" InpV!AL$17","v":0},{"$f":" InpV!AM$17","v":0},{"$f":" InpV!AN$17","v":0},{"$f":" InpV!AO$17","v":0},{"$f":" InpV!AP$17","v":0},{"$f":" InpV!AQ$17","v":0},{"$f":" InpV!AR$17","v":0},{"$f":" InpV!AS$17","v":0},{"$f":" InpV!AT$17","v":0},{"$f":" InpV!AU$17","v":0},{"$f":" InpV!AV$17","v":0},{"$f":" InpV!AW$17","v":0},{"$f":" InpV!AX$17","v":0},{"$f":" InpV!AY$17","v":0},{"$f":" InpV!AZ$17","v":0},{"$f":" InpV!BA$17","v":0},{"$f":" InpV!BB$17","v":0},{"$f":" InpV!BC$17","v":0}]
[null,null,null,null,{"$f":" InpV!E$9","v":"CPI rate multiplier "},{"$f":" InpV!F$9","v":0},{"$f":" InpV!G$9","v":"multiplier"},{"$f":" InpV!H$9","v":0},{"$f":" InpV!I$9","v":0},{"$f":" InpV!J$9","v":0.93196644920782856},{"$f":" InpV!K$9","v":0.9417082587814295},{"$f":" InpV!L$9","v":0.95941667466180558},{"$f":" InpV!M$9","v":0.98241477551822376},{"$f":" InpV!N$9","v":1},{"$f":" InpV!O$9","v":1.014},{"$f":" InpV!P$9","v":1.0342800000000001},{"$f":" InpV!Q$9","v":1.0549656000000001},{"$f":" InpV!R$9","v":1.0760649120000001},{"$f":" InpV!S$9","v":1.09758621024},{"$f":" InpV!T$9","v":1.1195379344448},{"$f":" InpV!U$9","v":1.141928693133696},{"$f":" InpV!V$9","v":1.16476726699637},{"$f":" InpV!W$9","v":1.1880626123362974},{"$f":" InpV!X$9","v":1.2118238645830233},{"$f":" InpV!Y$9","v":1.2360603418746838},{"$f":" InpV!Z$9","v":1.2607815487121776},{"$f":" InpV!AA$9","v":1.2859971796864211},{"$f":" InpV!AB$9","v":1.3117171232801497},{"$f":" InpV!AC$9","v":1.3379514657457527},{"$f":" InpV!AD$9","v":1.3647104950606679},{"$f":" InpV!AE$9","v":1.3920047049618813},{"$f":" InpV!AF$9","v":1.4198447990611189},{"$f":" InpV!AG$9","v":1.4482416950423413},{"$f":" InpV!AH$9","v":1.4772065289431882},{"$f":" InpV!AI$9","v":1.5067506595220519},{"$f":" InpV!AJ$9","v":1.5368856727124929},{"$f":" InpV!AK$9","v":1.5676233861667428},{"$f":" InpV!AL$9","v":1.5989758538900776},{"$f":" InpV!AM$9","v":1.6309553709678792},{"$f":" InpV!AN$9","v":1.6635744783872368},{"$f":" InpV!AO$9","v":1.6968459679549817},{"$f":" InpV!AP$9","v":1.7307828873140814},{"$f":" InpV!AQ$9","v":1.7653985450603631},{"$f":" InpV!AR$9","v":1.8007065159615703},{"$f":" InpV!AS$9","v":1.8367206462808017},{"$f":" InpV!AT$9","v":1.8734550592064176},{"$f":" InpV!AU$9","v":1.910924160390546},{"$f":" InpV!AV$9","v":1.949142643598357},{"$f":" InpV!AW$9","v":1.9881254964703241},{"$f":" InpV!AX$9","v":2.0278880063997304},{"$f":" InpV!AY$9","v":2.0684457665277249},{"$f":" InpV!AZ$9","v":2.1098146818582797},{"$f":" InpV!BA$9","v":2.1520109754954455},{"$f":" InpV!BB$9","v":2.1950511950053544},{"$f":" InpV!BC$9","v":2.2389522189054616}]
[null,null,null,null,{"$f":"LEFT(E33, LEN(E33) - 15) & \"Constant dollars\"","v":"Construction - Constant dollars"},null,"US$",{"$f":"SUM(J35:BC35)","v":0},null,{"$f":"J33 / J34","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":" E35","v":"Construction - Constant dollars"},0,"US$",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" Time!E$73","v":"Discount rate multiplier (excluding CO2 emissions)"},{"$f":" Time!F$73","v":0},{"$f":" Time!G$73","v":"factor"},{"$f":" Time!H$73","v":0},{"$f":" Time!I$73","v":0},{"$f":" Time!J$73","v":0.7628952120475252},{"$f":" Time!K$73","v":0.81629787689085187},{"$f":" Time!L$73","v":0.87343872827321156},{"$f":" Time!M$73","v":0.93457943925233644},{"$f":" Time!N$73","v":1},{"$f":" Time!O$73","v":1.07},{"$f":" Time!P$73","v":1.1449},{"$f":" Time!Q$73","v":1.2250430000000001},{"$f":" Time!R$73","v":1.31079601},{"$f":" Time!S$73","v":1.4025517307000002},{"$f":" Time!T$73","v":1.5007303518490001},{"$f":" Time!U$73","v":1.6057814764784302},{"$f":" Time!V$73","v":1.7181861798319202},{"$f":" Time!W$73","v":1.8384592124201549},{"$f":" Time!X$73","v":1.9671513572895656},{"$f":" Time!Y$73","v":2.1048519522998355},{"$f":" Time!Z$73","v":2.2521915889608235},{"$f":" Time!AA$73","v":2.4098450001880813},{"$f":" Time!AB$73","v":2.5785341502012469},{"$f":" Time!AC$73","v":2.7590315407153345},{"$f":" Time!AD$73","v":2.9521637485654075},{"$f":" Time!AE$73","v":3.1588152109649861},{"$f":" Time!AF$73","v":3.3799322757325352},{"$f":" Time!AG$73","v":3.6165275350338129},{"$f":" Time!AH$73","v":3.8696844624861795},{"$f":" Time!AI$73","v":4.1405623748602123},{"$f":" Time!AJ$73","v":4.4304017411004271},{"$f":" Time!AK$73","v":4.740529862977457},{"$f":" Time!AL$73","v":5.0723669533858793},{"$f":" Time!AM$73","v":5.4274326401228912},{"$f":" Time!AN$73","v":5.807352924931493},{"$f":" Time!AO$73","v":6.2138676296766988},{"$f":" Time!AP$73","v":6.6488383637540664},{"$f":" Time!AQ$73","v":7.1142570492168513},{"$f":" Time!AR$73","v":7.6122550426620306},{"$f":" Time!AS$73","v":8.1451128956483743},{"$f":" Time!AT$73","v":8.7152707983437594},{"$f":" Time!AU$73","v":9.3253397542278229},{"$f":" Time!AV$73","v":9.9781135370237699},{"$f":" Time!AW$73","v":10.676581484615435},{"$f":" Time!AX$73","v":11.423942188538515},{"$f":" Time!AY$73","v":12.223618141736212},{"$f":" Time!AZ$73","v":13.079271411657746},{"$f":" Time!BA$73","v":13.994820410473789},{"$f":" Time!BB$73","v":14.974457839206954},{"$f":" Time!BC$73","v":16.022669887951441}]
[null,null,null,null,{"$f":"LEFT(E37, LEN(E37) - 16) & \"PV\"","v":"Construction - PV"},null,"US$",{"$f":" SUM(J39:BC39)","v":0},null,{"$f":"J37 / J38","v":0},{"$f":"K37 / K38","v":0},{"$f":"L37 / L38","v":0},{"$f":"M37 / M38","v":0},{"$f":"N37 / N38","v":0},{"$f":"O37 / O38","v":0},{"$f":"P37 / P38","v":0},{"$f":"Q37 / Q38","v":0},{"$f":"R37 / R38","v":0},{"$f":"S37 / S38","v":0},{"$f":"T37 / T38","v":0},{"$f":"U37 / U38","v":0},{"$f":"V37 / V38","v":0},{"$f":"W37 / W38","v":0},{"$f":"X37 / X38","v":0},{"$f":"Y37 / Y38","v":0},{"$f":"Z37 / Z38","v":0},{"$f":"AA37 / AA38","v":0},{"$f":"AB37 / AB38","v":0},{"$f":"AC37 / AC38","v":0},{"$f":"AD37 / AD38","v":0},{"$f":"AE37 / AE38","v":0},{"$f":"AF37 / AF38","v":0},{"$f":"AG37 / AG38","v":0},{"$f":"AH37 / AH38","v":0},{"$f":"AI37 / AI38","v":0},{"$f":"AJ37 / AJ38","v":0},{"$f":"AK37 / AK38","v":0},{"$f":"AL37 / AL38","v":0},{"$f":"AM37 / AM38","v":0},{"$f":"AN37 / AN38","v":0},{"$f":"AO37 / AO38","v":0},{"$f":"AP37 / AP38","v":0},{"$f":"AQ37 / AQ38","v":0},{"$f":"AR37 / AR38","v":0},{"$f":"AS37 / AS38","v":0},{"$f":"AT37 / AT38","v":0},{"$f":"AU37 / AU38","v":0},{"$f":"AV37 / AV38","v":0},{"$f":"AW37 / AW38","v":0},{"$f":"AX37 / AX38","v":0},{"$f":"AY37 / AY38","v":0},{"$f":"AZ37 / AZ38","v":0},{"$f":"BA37 / BA38","v":0},{"$f":"BB37 / BB38","v":0},{"$f":"BC37 / BC38","v":0}]
[]
[null,null,null,null,{"$f":" E$15","v":"Project approval/environmental document - PV"},0,"US$",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AK$15","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$23","v":"Final design - PV"},0,"US$",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AK$23","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$31","v":"ROW/Utility - PV"},0,"US$",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AK$31","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$39","v":"Construction - PV"},0,"US$",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AK$39","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total project costs - PV",null,"US$",{"$f":"SUM(J45:BC45)","v":0},null,{"$f":"SUM(J41:J44)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AP41:AP44)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":" E$11","v":"Project approval/environmental document - Constant dollars"},0,"US$",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AK$11","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$19","v":"Final design - Constant dollars"},0,"US$",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AK$19","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$27","v":"ROW/Utility - Constant dollars"},0,"US$",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AK$27","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$35","v":"Construction - Constant dollars"},0,"US$",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AK$35","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total project costs - Constant dollars",null,"US$",{"$f":" SUM(J51:BC51)","v":0},null,{"$f":"SUM(J47:J50)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" $M$51","v":0},{"$f":" $N$51","v":0},{"$f":" $O$51","v":0},{"$f":" $P$51","v":0},{"$f":" $Q$51","v":0},{"$f":" $R$51","v":0},{"$f":" $S$51","v":0},{"$f":" $T$51","v":0}]
[]
["MAINTENANCE & OPERATING COSTS"]
[]
[null,null,null,null,{"$f":" InpV!E$19","v":"Operations and maintenance costs - Build - Current dollars"},{"$f":" InpV!F$19","v":0},{"$f":" InpV!G$19","v":"US$"},{"$f":" InpV!H$19","v":0},{"$f":" InpV!I$19","v":0},{"$f":" InpV!J$19","v":0},{"$f":" InpV!K$19","v":0},{"$f":" InpV!L$19","v":0},{"$f":" InpV!M$19","v":0},{"$f":" InpV!N$19","v":0},{"$f":" InpV!O$19","v":0},{"$f":" InpV!P$19","v":0},{"$f":" InpV!Q$19","v":0},{"$f":" InpV!R$19","v":0},{"$f":" InpV!S$19","v":100000},{"$f":" InpV!T$19","v":100000},{"$f":" InpV!U$19","v":100000},{"$f":" InpV!V$19","v":100000},{"$f":" InpV!W$19","v":100000},{"$f":" InpV!X$19","v":100000},{"$f":" InpV!Y$19","v":100000},{"$f":" InpV!Z$19","v":100000},{"$f":" InpV!AA$19","v":100000},{"$f":" InpV!AB$19","v":100000},{"$f":" InpV!AC$19","v":100000},{"$f":" InpV!AD$19","v":100000},{"$f":" InpV!AE$19","v":100000},{"$f":" InpV!AF$19","v":100000},{"$f":" InpV!AG$19","v":100000},{"$f":" InpV!AH$19","v":100000},{"$f":" InpV!AI$19","v":100000},{"$f":" InpV!AJ$19","v":100000},{"$f":" InpV!AK$19","v":100000},{"$f":" InpV!AL$19","v":100000},{"$f":" InpV!AM$19","v":100000},{"$f":" InpV!AN$19","v":100000},{"$f":" InpV!AO$19","v":100000},{"$f":" InpV!AP$19","v":100000},{"$f":" InpV!AQ$19","v":100000},{"$f":" InpV!AR$19","v":100000},{"$f":" InpV!AS$19","v":100000},{"$f":" InpV!AT$19","v":100000},{"$f":" InpV!AU$19","v":100000},{"$f":" InpV!AV$19","v":100000},{"$f":" InpV!AW$19","v":0},{"$f":" InpV!AX$19","v":0},{"$f":" InpV!AY$19","v":0},{"$f":" InpV!AZ$19","v":0},{"$f":" InpV!BA$19","v":0},{"$f":" InpV!BB$19","v":0},{"$f":" InpV!BC$19","v":0}]
[null,null,null,null,{"$f":" InpV!E$9","v":"CPI rate multiplier "},{"$f":" InpV!F$9","v":0},{"$f":" InpV!G$9","v":"multiplier"},{"$f":" InpV!H$9","v":0},{"$f":" InpV!I$9","v":0},{"$f":" InpV!J$9","v":0.93196644920782856},{"$f":" InpV!K$9","v":0.9417082587814295},{"$f":" InpV!L$9","v":0.95941667466180558},{"$f":" InpV!M$9","v":0.98241477551822376},{"$f":" InpV!N$9","v":1},{"$f":" InpV!O$9","v":1.014},{"$f":" InpV!P$9","v":1.0342800000000001},{"$f":" InpV!Q$9","v":1.0549656000000001},{"$f":" InpV!R$9","v":1.0760649120000001},{"$f":" InpV!S$9","v":1.09758621024},{"$f":" InpV!T$9","v":1.1195379344448},{"$f":" InpV!U$9","v":1.141928693133696},{"$f":" InpV!V$9","v":1.16476726699637},{"$f":" InpV!W$9","v":1.1880626123362974},{"$f":" InpV!X$9","v":1.2118238645830233},{"$f":" InpV!Y$9","v":1.2360603418746838},{"$f":" InpV!Z$9","v":1.2607815487121776},{"$f":" InpV!AA$9","v":1.2859971796864211},{"$f":" InpV!AB$9","v":1.3117171232801497},{"$f":" InpV!AC$9","v":1.3379514657457527},{"$f":" InpV!AD$9","v":1.3647104950606679},{"$f":" InpV!AE$9","v":1.3920047049618813},{"$f":" InpV!AF$9","v":1.4198447990611189},{"$f":" InpV!AG$9","v":1.4482416950423413},{"$f":" InpV!AH$9","v":1.4772065289431882},{"$f":" InpV!AI$9","v":1.5067506595220519},{"$f":" InpV!AJ$9","v":1.5368856727124929},{"$f":" InpV!AK$9","v":1.5676233861667428},{"$f":" InpV!AL$9","v":1.5989758538900776},{"$f":" InpV!AM$9","v":1.6309553709678792},{"$f":" InpV!AN$9","v":1.6635744783872368},{"$f":" InpV!AO$9","v":1.6968459679549817},{"$f":" InpV!AP$9","v":1.7307828873140814},{"$f":" InpV!AQ$9","v":1.7653985450603631},{"$f":" InpV!AR$9","v":1.8007065159615703},{"$f":" InpV!AS$9","v":1.8367206462808017},{"$f":" InpV!AT$9","v":1.8734550592064176},{"$f":" InpV!AU$9","v":1.910924160390546},{"$f":" InpV!AV$9","v":1.949142643598357},{"$f":" InpV!AW$9","v":1.9881254964703241},{"$f":" InpV!AX$9","v":2.0278880063997304},{"$f":" InpV!AY$9","v":2.0684457665277249},{"$f":" InpV!AZ$9","v":2.1098146818582797},{"$f":" InpV!BA$9","v":2.1520109754954455},{"$f":" InpV!BB$9","v":2.1950511950053544},{"$f":" InpV!BC$9","v":2.2389522189054616}]
[null,null,null,null,{"$f":" Time!E$67","v":"Operating period flag"},{"$f":" Time!F$67","v":0},{"$f":" Time!G$67","v":"flag"},{"$f":" Time!H$67","v":30},{"$f":" Time!I$67","v":0},{"$f":" Time!J$67","v":0},{"$f":" Time!K$67","v":0},{"$f":" Time!L$67","v":0},{"$f":" Time!M$67","v":0},{"$f":" Time!N$67","v":0},{"$f":" Time!O$67","v":0},{"$f":" Time!P$67","v":0},{"$f":" Time!Q$67","v":0},{"$f":" Time!R$67","v":0},{"$f":" Time!S$67","v":1},{"$f":" Time!T$67","v":1},{"$f":" Time!U$67","v":1},{"$f":" Time!V$67","v":1},{"$f":" Time!W$67","v":1},{"$f":" Time!X$67","v":1},{"$f":" Time!Y$67","v":1},{"$f":" Time!Z$67","v":1},{"$f":" Time!AA$67","v":1},{"$f":" Time!AB$67","v":1},{"$f":" Time!AC$67","v":1},{"$f":" Time!AD$67","v":1},{"$f":" Time!AE$67","v":1},{"$f":" Time!AF$67","v":1},{"$f":" Time!AG$67","v":1},{"$f":" Time!AH$67","v":1},{"$f":" Time!AI$67","v":1},{"$f":" Time!AJ$67","v":1},{"$f":" Time!AK$67","v":1},{"$f":" Time!AL$67","v":1},{"$f":" Time!AM$67","v":1},{"$f":" Time!AN$67","v":1},{"$f":" Time!AO$67","v":1},{"$f":" Time!AP$67","v":1},{"$f":" Time!AQ$67","v":1},{"$f":" Time!AR$67","v":1},{"$f":" Time!AS$67","v":1},{"$f":" Time!AT$67","v":1},{"$f":" Time!AU$67","v":1},{"$f":" Time!AV$67","v":1},{"$f":" Time!AW$67","v":0},{"$f":" Time!AX$67","v":0},{"$f":" Time!AY$67","v":0},{"$f":" Time!AZ$67","v":0},{"$f":" Time!BA$67","v":0},{"$f":" Time!BB$67","v":0},{"$f":" Time!BC$67","v":0}]
[null,null,null,null,{"$f":"LEFT(E56, LEN(E56) - 15) & \"Constant dollars\"","v":"Operations and maintenance costs - Build - Constant dollars"},null,"US$",{"$f":"SUM(J59:BC59)","v":2081329.4162131734},null,{"$f":"J56 / J57 * J58","v":0},0,0,0,0,0,0,0,0,91109.016373423496,89322.565071983816,87571.142227435106,85854.061007289318,84170.648046362083,82520.243182707927,80902.199198733259,79315.881567385542,77760.668203319161,76235.949218940339,74741.12668523562,73275.614397289828,71838.837644401778,70430.232984707633,69049.248024223169,67695.341200218798,66367.981568841962,65066.648596903877,63790.831957748902,62540.031331126374,61313.75620698664,60111.525693124153,58932.868326592303,57777.321888815983,56644.43322432939,55533.758063068031,54444.860846145129,53377.31455504425,52330.700544161024,51304.608376628457,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":" E$59","v":"Operations and maintenance costs - Build - Constant dollars"},{"$f":" F$59","v":0},{"$f":" G$59","v":"US$"},2081329.4162131734,0,0,0,0,0,0,0,0,0,0,91109.016373423496,89322.565071983816,87571.142227435106,85854.061007289318,84170.648046362083,82520.243182707927,80902.199198733259,79315.881567385542,77760.668203319161,76235.949218940339,74741.12668523562,73275.614397289828,71838.837644401778,70430.232984707633,69049.248024223169,67695.341200218798,66367.981568841962,65066.648596903877,63790.831957748902,62540.031331126374,{"$f":" AM$59","v":61313.75620698664},60111.525693124153,58932.868326592303,57777.321888815983,56644.43322432939,55533.758063068031,54444.860846145129,53377.31455504425,52330.700544161024,51304.608376628457,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E61 & \" - Annual average\"","v":"Operations and maintenance costs - Build - Constant dollars - Annual average"},{"$f":"AVERAGEIF(J61:BC61, \">0\")","v":69377.64720710578},"US$"]
[]
[null,null,null,null,{"$f":" E59","v":"Operations and maintenance costs - Build - Constant dollars"},0,"US$",2081329.4162131734,0,0,0,0,0,0,0,0,0,0,91109.016373423496,89322.565071983816,87571.142227435106,85854.061007289318,84170.648046362083,82520.243182707927,80902.199198733259,79315.881567385542,77760.668203319161,76235.949218940339,74741.12668523562,73275.614397289828,71838.837644401778,70430.232984707633,69049.248024223169,67695.341200218798,66367.981568841962,65066.648596903877,63790.831957748902,62540.031331126374,61313.75620698664,60111.525693124153,58932.868326592303,57777.321888815983,56644.43322432939,55533.758063068031,54444.860846145129,53377.31455504425,52330.700544161024,51304.608376628457,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" Time!E$73","v":"Discount rate multiplier (excluding CO2 emissions)"},{"$f":" Time!F$73","v":0},{"$f":" Time!G$73","v":"factor"},{"$f":" Time!H$73","v":0},{"$f":" Time!I$73","v":0},{"$f":" Time!J$73","v":0.7628952120475252},{"$f":" Time!K$73","v":0.81629787689085187},{"$f":" Time!L$73","v":0.87343872827321156},{"$f":" Time!M$73","v":0.93457943925233644},{"$f":" Time!N$73","v":1},{"$f":" Time!O$73","v":1.07},{"$f":" Time!P$73","v":1.1449},{"$f":" Time!Q$73","v":1.2250430000000001},{"$f":" Time!R$73","v":1.31079601},{"$f":" Time!S$73","v":1.4025517307000002},{"$f":" Time!T$73","v":1.5007303518490001},{"$f":" Time!U$73","v":1.6057814764784302},{"$f":" Time!V$73","v":1.7181861798319202},{"$f":" Time!W$73","v":1.8384592124201549},{"$f":" Time!X$73","v":1.9671513572895656},{"$f":" Time!Y$73","v":2.1048519522998355},{"$f":" Time!Z$73","v":2.2521915889608235},{"$f":" Time!AA$73","v":2.4098450001880813},{"$f":" Time!AB$73","v":2.5785341502012469},{"$f":" Time!AC$73","v":2.7590315407153345},{"$f":" Time!AD$73","v":2.9521637485654075},{"$f":" Time!AE$73","v":3.1588152109649861},{"$f":" Time!AF$73","v":3.3799322757325352},{"$f":" Time!AG$73","v":3.6165275350338129},{"$f":" Time!AH$73","v":3.8696844624861795},{"$f":" Time!AI$73","v":4.1405623748602123},{"$f":" Time!AJ$73","v":4.4304017411004271},{"$f":" Time!AK$73","v":4.740529862977457},{"$f":" Time!AL$73","v":5.0723669533858793},{"$f":" Time!AM$73","v":5.4274326401228912},{"$f":" Time!AN$73","v":5.807352924931493},{"$f":" Time!AO$73","v":6.2138676296766988},{"$f":" Time!AP$73","v":6.6488383637540664},{"$f":" Time!AQ$73","v":7.1142570492168513},{"$f":" Time!AR$73","v":7.6122550426620306},{"$f":" Time!AS$73","v":8.1451128956483743},{"$f":" Time!AT$73","v":8.7152707983437594},{"$f":" Time!AU$73","v":9.3253397542278229},{"$f":" Time!AV$73","v":9.9781135370237699},{"$f":" Time!AW$73","v":10.676581484615435},{"$f":" Time!AX$73","v":11.423942188538515},{"$f":" Time!AY$73","v":12.223618141736212},{"$f":" Time!AZ$73","v":13.079271411657746},{"$f":" Time!BA$73","v":13.994820410473789},{"$f":" Time!BB$73","v":14.974457839206954},{"$f":" Time!BC$73","v":16.022669887951441}]
[null,null,null,null,{"$f":"LEFT(E64, LEN(E64) - 16) & \"PV\"","v":"Operations and maintenance costs - Build - PV"},null,"US$",{"$f":"SUM(J66:BC66)","v":719420.6868870703},null,{"$f":"J64 / J65","v":0},0,0,0,0,0,0,0,0,64959.469500602201,59519.396647060843,54534.906218674027,49967.845170124638,45783.255607590836,41949.107208714348,38436.05205123176,35217.199973640978,32267.912748434097,29565.615492426328,27089.623870649004,24820.985771164567,22742.336238926662,20837.764558298208,19092.692466829951,17493.762568105143,16028.736089522763,14686.399202421442,13456.477187485287,12329.555788423388,11297.0091519364,10350.933802397289,9484.0881458652057,8689.8370403749377,7962.1010082233252,7295.3097015057047,6684.3592647111082,6124.5732680145766,5611.6669122361882,5141.714231479008,0,0,0,0,0,0,0]

{"sheet":"BCA","index":8,"n_rows":48,"n_cols":55,"rows_kept":48,"cut":false,"hidden":false,"merged":[]}
["Benefit-Cost Analysis",null,null,null,null,{"$f":"InpC!$F$9","v":"Case 1"}]
[null,null,null,null,"Model Period Ending",{"$f":"Check_Alert!F$2","v":0},{"$f":"Check_Alert!G$2","v":"Error Checks"},null,null,{"$f":"Time!J$2","v":"2015-12-31"},{"$f":"Time!K$2","v":"2016-12-31"},{"$f":"Time!L$2","v":"2017-12-31"},{"$f":"Time!M$2","v":"2018-12-31"},{"$f":"Time!N$2","v":"2019-12-31"},{"$f":"Time!O$2","v":"2020-12-31"},{"$f":"Time!P$2","v":"2021-12-31"},{"$f":"Time!Q$2","v":"2022-12-31"},{"$f":"Time!R$2","v":"2023-12-31"},{"$f":"Time!S$2","v":"2024-12-31"},{"$f":"Time!T$2","v":"2025-12-31"},{"$f":"Time!U$2","v":"2026-12-31"},{"$f":"Time!V$2","v":"2027-12-31"},{"$f":"Time!W$2","v":"2028-12-31"},{"$f":"Time!X$2","v":"2029-12-31"},{"$f":"Time!Y$2","v":"2030-12-31"},{"$f":"Time!Z$2","v":"2031-12-31"},{"$f":"Time!AA$2","v":"2032-12-31"},{"$f":"Time!AB$2","v":"2033-12-31"},{"$f":"Time!AC$2","v":"2034-12-31"},{"$f":"Time!AD$2","v":"2035-12-31"},{"$f":"Time!AE$2","v":"2036-12-31"},{"$f":"Time!AF$2","v":"2037-12-31"},{"$f":"Time!AG$2","v":"2038-12-31"},{"$f":"Time!AH$2","v":"2039-12-31"},{"$f":"Time!AI$2","v":"2040-12-31"},{"$f":"Time!AJ$2","v":"2041-12-31"},{"$f":"Time!AK$2","v":"2042-12-31"},{"$f":"Time!AL$2","v":"2043-12-31"},{"$f":"Time!AM$2","v":"2044-12-31"},{"$f":"Time!AN$2","v":"2045-12-31"},{"$f":"Time!AO$2","v":"2046-12-31"},{"$f":"Time!AP$2","v":"2047-12-31"},{"$f":"Time!AQ$2","v":"2048-12-31"},{"$f":"Time!AR$2","v":"2049-12-31"},{"$f":"Time!AS$2","v":"2050-12-31"},{"$f":"Time!AT$2","v":"2051-12-31"},{"$f":"Time!AU$2","v":"2052-12-31"},{"$f":"Time!AV$2","v":"2053-12-31"},{"$f":"Time!AW$2","v":"2054-12-31"},{"$f":"Time!AX$2","v":"2055-12-31"},{"$f":"Time!AY$2","v":"2056-12-31"},{"$f":"Time!AZ$2","v":"2057-12-31"},{"$f":"Time!BA$2","v":"2058-12-31"},{"$f":"Time!BB$2","v":"2059-12-31"},{"$f":"Time!BC$2","v":"2060-12-31"}]
[null,null,null,null,"Pre-forecast vs Forecast",{"$f":"Check_Alert!F$3","v":0},{"$f":"Check_Alert!G$3","v":"Alerts"},null,null,{"$f":"Time!J$3","v":"Pre-forecast"},{"$f":"Time!K$3","v":"Pre-forecast"},{"$f":"Time!L$3","v":"Pre-forecast"},{"$f":"Time!M$3","v":"Pre-forecast"},{"$f":"Time!N$3","v":"Pre-forecast"},{"$f":"Time!O$3","v":"Pre-forecast"},{"$f":"Time!P$3","v":"Forecast"},{"$f":"Time!Q$3","v":"Forecast"},{"$f":"Time!R$3","v":"Forecast"},{"$f":"Time!S$3","v":"Forecast"},{"$f":"Time!T$3","v":"Forecast"},{"$f":"Time!U$3","v":"Forecast"},{"$f":"Time!V$3","v":"Forecast"},{"$f":"Time!W$3","v":"Forecast"},{"$f":"Time!X$3","v":"Forecast"},{"$f":"Time!Y$3","v":"Forecast"},{"$f":"Time!Z$3","v":"Forecast"},{"$f":"Time!AA$3","v":"Forecast"},{"$f":"Time!AB$3","v":"Forecast"},{"$f":"Time!AC$3","v":"Forecast"},{"$f":"Time!AD$3","v":"Forecast"},{"$f":"Time!AE$3","v":"Forecast"},{"$f":"Time!AF$3","v":"Forecast"},{"$f":"Time!AG$3","v":"Forecast"},{"$f":"Time!AH$3","v":"Forecast"},{"$f":"Time!AI$3","v":"Forecast"},{"$f":"Time!AJ$3","v":"Forecast"},{"$f":"Time!AK$3","v":"Forecast"},{"$f":"Time!AL$3","v":"Forecast"},{"$f":"Time!AM$3","v":"Forecast"},{"$f":"Time!AN$3","v":"Forecast"},{"$f":"Time!AO$3","v":"Forecast"},{"$f":"Time!AP$3","v":"Forecast"},{"$f":"Time!AQ$3","v":"Forecast"},{"$f":"Time!AR$3","v":"Forecast"},{"$f":"Time!AS$3","v":"Forecast"},{"$f":"Time!AT$3","v":"Forecast"},{"$f":"Time!AU$3","v":"Forecast"},{"$f":"Time!AV$3","v":"Forecast"},{"$f":"Time!AW$3","v":"Post-forecast"},{"$f":"Time!AX$3","v":"Post-forecast"},{"$f":"Time!AY$3","v":"Post-forecast"},{"$f":"Time!AZ$3","v":"Post-forecast"},{"$f":"Time!BA$3","v":"Post-forecast"},{"$f":"Time!BB$3","v":"Post-forecast"},{"$f":"Time!BC$3","v":"Post-forecast"}]
[null,null,null,null,"Financial Year Ending",null,null,null,null,{"$f":"Time!J$4","v":2015},{"$f":"Time!K$4","v":2016},{"$f":"Time!L$4","v":2017},{"$f":"Time!M$4","v":2018},{"$f":"Time!N$4","v":2019},{"$f":"Time!O$4","v":2020},{"$f":"Time!P$4","v":2021},{"$f":"Time!Q$4","v":2022},{"$f":"Time!R$4","v":2023},{"$f":"Time!S$4","v":2024},{"$f":"Time!T$4","v":2025},{"$f":"Time!U$4","v":2026},{"$f":"Time!V$4","v":2027},{"$f":"Time!W$4","v":2028},{"$f":"Time!X$4","v":2029},{"$f":"Time!Y$4","v":2030},{"$f":"Time!Z$4","v":2031},{"$f":"Time!AA$4","v":2032},{"$f":"Time!AB$4","v":2033},{"$f":"Time!AC$4","v":2034},{"$f":"Time!AD$4","v":2035},{"$f":"Time!AE$4","v":2036},{"$f":"Time!AF$4","v":2037},{"$f":"Time!AG$4","v":2038},{"$f":"Time!AH$4","v":2039},{"$f":"Time!AI$4","v":2040},{"$f":"Time!AJ$4","v":2041},{"$f":"Time!AK$4","v":2042},{"$f":"Time!AL$4","v":2043},{"$f":"Time!AM$4","v":2044},{"$f":"Time!AN$4","v":2045},{"$f":"Time!AO$4","v":2046},{"$f":"Time!AP$4","v":2047},{"$f":"Time!AQ$4","v":2048},{"$f":"Time!AR$4","v":2049},{"$f":"Time!AS$4","v":2050},{"$f":"Time!AT$4","v":2051},{"$f":"Time!AU$4","v":2052},{"$f":"Time!AV$4","v":2053},{"$f":"Time!AW$4","v":2054},{"$f":"Time!AX$4","v":2055},{"$f":"Time!AY$4","v":2056},{"$f":"Time!AZ$4","v":2057},{"$f":"Time!BA$4","v":2058},{"$f":"Time!BB$4","v":2059},{"$f":"Time!BC$4","v":2060}]
[null,null,null,null,"Model Column counter","Constant","Unit","Total",null,{"$f":"Time!J$5","v":1},{"$f":"Time!K$5","v":2},{"$f":"Time!L$5","v":3},{"$f":"Time!M$5","v":4},{"$f":"Time!N$5","v":5},{"$f":"Time!O$5","v":6},{"$f":"Time!P$5","v":7},{"$f":"Time!Q$5","v":8},{"$f":"Time!R$5","v":9},{"$f":"Time!S$5","v":10},{"$f":"Time!T$5","v":11},{"$f":"Time!U$5","v":12},{"$f":"Time!V$5","v":13},{"$f":"Time!W$5","v":14},{"$f":"Time!X$5","v":15},{"$f":"Time!Y$5","v":16},{"$f":"Time!Z$5","v":17},{"$f":"Time!AA$5","v":18},{"$f":"Time!AB$5","v":19},{"$f":"Time!AC$5","v":20},{"$f":"Time!AD$5","v":21},{"$f":"Time!AE$5","v":22},{"$f":"Time!AF$5","v":23},{"$f":"Time!AG$5","v":24},{"$f":"Time!AH$5","v":25},{"$f":"Time!AI$5","v":26},{"$f":"Time!AJ$5","v":27},{"$f":"Time!AK$5","v":28},{"$f":"Time!AL$5","v":29},{"$f":"Time!AM$5","v":30},{"$f":"Time!AN$5","v":31},{"$f":"Time!AO$5","v":32},{"$f":"Time!AP$5","v":33},{"$f":"Time!AQ$5","v":34},{"$f":"Time!AR$5","v":35},{"$f":"Time!AS$5","v":36},{"$f":"Time!AT$5","v":37},{"$f":"Time!AU$5","v":38},{"$f":"Time!AV$5","v":39},{"$f":"Time!AW$5","v":40},{"$f":"Time!AX$5","v":41},{"$f":"Time!AY$5","v":42},{"$f":"Time!AZ$5","v":43},{"$f":"Time!BA$5","v":44},{"$f":"Time!BB$5","v":45},{"$f":"Time!BC$5","v":46}]
[]
["PROJECT BENEFITS"]
[]
[null,null,null,null,{"$f":" Highway_BCA!E$38","v":"Mobility benefits - Truck mile reduction - Build - PV"},{"$f":" Highway_BCA!F$38","v":0},{"$f":" Highway_BCA!G$38","v":"US$"},{"$f":" Highway_BCA!H$38","v":11058787.943338882},{"$f":" Highway_BCA!I$38","v":0},{"$f":" Highway_BCA!J$38","v":0},{"$f":" Highway_BCA!K$38","v":0},{"$f":" Highway_BCA!L$38","v":0},{"$f":" Highway_BCA!M$38","v":0},{"$f":" Highway_BCA!N$38","v":0},{"$f":" Highway_BCA!O$38","v":0},{"$f":" Highway_BCA!P$38","v":0},{"$f":" Highway_BCA!Q$38","v":0},{"$f":" Highway_BCA!R$38","v":0},{"$f":" Highway_BCA!S$38","v":614184.55950776709},{"$f":" Highway_BCA!T$38","v":576206.67141834786},{"$f":" Highway_BCA!U$38","v":585551.19669131341},{"$f":" Highway_BCA!V$38","v":548866.96488698397},{"$f":" Highway_BCA!W$38","v":558066.82190074329},{"$f":" Highway_BCA!X$38","v":523032.50712279219},{"$f":" Highway_BCA!Y$38","v":532073.27361259621},{"$f":" Highway_BCA!Z$38","v":498604.61003129394},{"$f":" Highway_BCA!AA$38","v":475305.45017551171},{"$f":" Highway_BCA!AB$38","v":453095.05903011624},{"$f":" Highway_BCA!AC$38","v":431922.18137118098},{"$f":" Highway_BCA!AD$38","v":411739.32384782447},{"$f":" Highway_BCA!AE$38","v":392498.84967241727},{"$f":" Highway_BCA!AF$38","v":374157.93092857319},{"$f":" Highway_BCA!AG$38","v":356673.97409634083},{"$f":" Highway_BCA!AH$38","v":340006.78102449875},{"$f":" Highway_BCA!AI$38","v":324118.65849671816},{"$f":" Highway_BCA!AJ$38","v":308972.9327738827},{"$f":" Highway_BCA!AK$38","v":294534.93407861982},{"$f":" Highway_BCA!AL$38","v":280771.56714754144},{"$f":" Highway_BCA!AM$38","v":267651.49324678141},{"$f":" Highway_BCA!AN$38","v":255144.30458443516},{"$f":" Highway_BCA!AO$38","v":243221.69059118506},{"$f":" Highway_BCA!AP$38","v":231856.36244911703},{"$f":" Highway_BCA!AQ$38","v":221021.89337809148},{"$f":" Highway_BCA!AR$38","v":210693.66306114834},{"$f":" Highway_BCA!AS$38","v":200848.29820733468},{"$f":" Highway_BCA!AT$38","v":191462.82113402622},{"$f":" Highway_BCA!AU$38","v":182515.95464877287},{"$f":" Highway_BCA!AV$38","v":173987.21422292705},{"$f":" Highway_BCA!AW$38","v":0},{"$f":" Highway_BCA!AX$38","v":0},{"$f":" Highway_BCA!AY$38","v":0},{"$f":" Highway_BCA!AZ$38","v":0},{"$f":" Highway_BCA!BA$38","v":0},{"$f":" Highway_BCA!BB$38","v":0},{"$f":" Highway_BCA!BC$38","v":0}]
[]
[null,null,null,null,{"$f":" Highway_BCA!E$66","v":"Economic vitality benefits - Truck mile reduction - Build - PV"},{"$f":" Highway_BCA!F$66","v":0},{"$f":" Highway_BCA!G$66","v":"US$"},{"$f":" Highway_BCA!H$66","v":17885067.419873141},{"$f":" Highway_BCA!I$66","v":0},{"$f":" Highway_BCA!J$66","v":0},{"$f":" Highway_BCA!K$66","v":0},{"$f":" Highway_BCA!L$66","v":0},{"$f":" Highway_BCA!M$66","v":0},{"$f":" Highway_BCA!N$66","v":0},{"$f":" Highway_BCA!O$66","v":0},{"$f":" Highway_BCA!P$66","v":0},{"$f":" Highway_BCA!Q$66","v":0},{"$f":" Highway_BCA!R$66","v":0},{"$f":" Highway_BCA!S$66","v":993303.45344563818},{"$f":" Highway_BCA!T$66","v":931882.88073696347},{"$f":" Highway_BCA!U$66","v":946995.51924400404},{"$f":" Highway_BCA!V$66","v":887667.14054388797},{"$f":" Highway_BCA!W$66","v":902545.81113485305},{"$f":" Highway_BCA!X$66","v":845885.79694314126},{"$f":" Highway_BCA!Y$66","v":860507.17489395628},{"$f":" Highway_BCA!Z$66","v":806379.24444881256},{"$f":" Highway_BCA!AA$66","v":768698.16701228684},{"$f":" Highway_BCA!AB$66","v":732777.92465910758},{"$f":" Highway_BCA!AC$66","v":698535.62375389179},{"$f":" Highway_BCA!AD$66","v":665894.45463297097},{"$f":" Highway_BCA!AE$66","v":634777.37565644877},{"$f":" Highway_BCA!AF$66","v":605115.12243694928},{"$f":" Highway_BCA!AG$66","v":576838.80966987263},{"$f":" Highway_BCA!AH$66","v":549883.42601324944},{"$f":" Highway_BCA!AI$66","v":524188.0112860215},{"$f":" Highway_BCA!AJ$66","v":499693.25407901849},{"$f":" Highway_BCA!AK$66","v":476343.08393416496},{"$f":" Highway_BCA!AL$66","v":454083.97681067057},{"$f":" Highway_BCA!AM$66","v":432865.24945365021},{"$f":" Highway_BCA!AN$66","v":412637.72419453046},{"$f":" Highway_BCA!AO$66","v":393355.61514397751},{"$f":" Highway_BCA!AP$66","v":374974.7888625309},{"$f":" Highway_BCA!AQ$66","v":357452.5060602334},{"$f":" Highway_BCA!AR$66","v":340748.94898933661},{"$f":" Highway_BCA!AS$66","v":324826.31668226101},{"$f":" Highway_BCA!AT$66","v":309647.44797767536},{"$f":" Highway_BCA!AU$66","v":295177.93186929001},{"$f":" Highway_BCA!AV$66","v":281384.63930374},{"$f":" Highway_BCA!AW$66","v":0},{"$f":" Highway_BCA!AX$66","v":0},{"$f":" Highway_BCA!AY$66","v":0},{"$f":" Highway_BCA!AZ$66","v":0},{"$f":" Highway_BCA!BA$66","v":0},{"$f":" Highway_BCA!BB$66","v":0},{"$f":" Highway_BCA!BC$66","v":0}]
[null,null,null,null,"[Stretch row]"]
[null,null,null,null,"Economic vitality benefits - Build - PV - For table",null,"US$",{"$f":" SUM(J13:BC13)","v":17885067.419873141},null,{"$f":"SUM(J11:J11)","v":0},0,0,0,0,0,0,0,0,993303.45344563818,931882.88073696347,946995.51924400404,887667.14054388797,902545.81113485305,845885.79694314126,860507.17489395628,806379.24444881256,768698.16701228684,732777.92465910758,698535.62375389179,665894.45463297097,634777.37565644877,605115.12243694928,576838.80966987263,549883.42601324944,524188.0112860215,499693.25407901849,476343.08393416496,454083.97681067057,432865.24945365021,412637.72419453046,393355.61514397751,374974.7888625309,357452.5060602334,340748.94898933661,324826.31668226101,309647.44797767536,295177.93186929001,281384.63930374,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":" Highway_BCA!E$117","v":"Safety benefits - Truck mile reduction - Build - PV"},{"$f":" Highway_BCA!F$117","v":0},{"$f":" Highway_BCA!G$117","v":"US$"},{"$f":" Highway_BCA!H$117","v":5445011.3430006821},{"$f":" Highway_BCA!I$117","v":0},{"$f":" Highway_BCA!J$117","v":0},{"$f":" Highway_BCA!K$117","v":0},{"$f":" Highway_BCA!L$117","v":0},{"$f":" Highway_BCA!M$117","v":0},{"$f":" Highway_BCA!N$117","v":0},{"$f":" Highway_BCA!O$117","v":0},{"$f":" Highway_BCA!P$117","v":0},{"$f":" Highway_BCA!Q$117","v":0},{"$f":" Highway_BCA!R$117","v":0},{"$f":" Highway_BCA!S$117","v":302405.8251546481},{"$f":" Highway_BCA!T$117","v":283706.66639605607},{"$f":" Highway_BCA!U$117","v":288307.62685998296},{"$f":" Highway_BCA!V$117","v":270245.42516959296},{"$f":" Highway_BCA!W$117","v":274775.1553760643},{"$f":" Highway_BCA!X$117","v":257525.3227237344},{"$f":" Highway_BCA!Y$117","v":261976.72158757219},{"$f":" Highway_BCA!Z$117","v":245497.76803778176},{"$f":" Highway_BCA!AA$117","v":234025.96928848617},{"$f":" Highway_BCA!AB$117","v":223090.24718776502},{"$f":" Highway_BCA!AC$117","v":212665.36521990798},{"$f":" Highway_BCA!AD$117","v":202727.93910124933},{"$f":" Highway_BCA!AE$117","v":193254.51392422465},{"$f":" Highway_BCA!AF$117","v":184224.00252343062},{"$f":" Highway_BCA!AG$117","v":175615.43314315038},{"$f":" Highway_BCA!AH$117","v":167409.01343448545},{"$f":" Highway_BCA!AI$117","v":159586.18440240703},{"$f":" Highway_BCA!AJ$117","v":152128.88901150576},{"$f":" Highway_BCA!AK$117","v":145020.05691627704},{"$f":" Highway_BCA!AL$117","v":138243.3930140867},{"$f":" Highway_BCA!AM$117","v":131783.46706409362},{"$f":" Highway_BCA!AN$117","v":125625.30719300707},{"$f":" Highway_BCA!AO$117","v":119754.97413624852},{"$f":" Highway_BCA!AP$117","v":114159.03170860115},{"$f":" Highway_BCA!AQ$117","v":108824.46816606948},{"$f":" Highway_BCA!AR$117","v":103739.16121226785},{"$f":" Highway_BCA!AS$117","v":98891.602548545983},{"$f":" Highway_BCA!AT$117","v":94270.478661780493},{"$f":" Highway_BCA!AU$117","v":89865.313308568293},{"$f":" Highway_BCA!AV$117","v":85666.020529090514},{"$f":" Highway_BCA!AW$117","v":0},{"$f":" Highway_BCA!AX$117","v":0},{"$f":" Highway_BCA!AY$117","v":0},{"$f":" Highway_BCA!AZ$117","v":0},{"$f":" Highway_BCA!BA$117","v":0},{"$f":" Highway_BCA!BB$117","v":0},{"$f":" Highway_BCA!BC$117","v":0}]
[null,null,null,null,"[Stretch row]"]
[null,null,null,null,"Safety outcome benefits - Build - PV",null,"US$",{"$f":" SUM(J17:BC17)","v":5445011.3430006821},null,{"$f":"SUM(J15:J15)","v":0},0,0,0,0,0,0,0,0,302405.8251546481,283706.66639605607,288307.62685998296,270245.42516959296,274775.1553760643,257525.3227237344,261976.72158757219,245497.76803778176,234025.96928848617,223090.24718776502,212665.36521990798,202727.93910124933,193254.51392422465,184224.00252343062,175615.43314315038,167409.01343448545,159586.18440240703,152128.88901150576,145020.05691627704,138243.3930140867,131783.46706409362,125625.30719300707,119754.97413624852,114159.03170860115,108824.46816606948,103739.16121226785,98891.602548545983,94270.478661780493,89865.313308568293,85666.020529090514,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":" Highway_BCA!E$192","v":"Environmental benefits - Truck mile reduction - Build - PV"},{"$f":" Highway_BCA!F$192","v":0},{"$f":" Highway_BCA!G$192","v":"US$"},{"$f":" Highway_BCA!H$192","v":4482854.0617549932},{"$f":" Highway_BCA!I$192","v":0},{"$f":" Highway_BCA!J$192","v":0},{"$f":" Highway_BCA!K$192","v":0},{"$f":" Highway_BCA!L$192","v":0},{"$f":" Highway_BCA!M$192","v":0},{"$f":" Highway_BCA!N$192","v":0},{"$f":" Highway_BCA!O$192","v":0},{"$f":" Highway_BCA!P$192","v":0},{"$f":" Highway_BCA!Q$192","v":0},{"$f":" Highway_BCA!R$192","v":0},{"$f":" Highway_BCA!S$192","v":139385.07568927348},{"$f":" Highway_BCA!T$192","v":135870.89066982182},{"$f":" Highway_BCA!U$192","v":143828.89626295853},{"$f":" Highway_BCA!V$192","v":140746.36427542887},{"$f":" Highway_BCA!W$192","v":149489.68333683949},{"$f":" Highway_BCA!X$192","v":146472.84373201607},{"$f":" Highway_BCA!Y$192","v":155936.36781712403},{"$f":" Highway_BCA!Z$192","v":152572.42014666399},{"$f":" Highway_BCA!AA$192","v":151934.53072799745},{"$f":" Highway_BCA!AB$192","v":151371.20368564146},{"$f":" Highway_BCA!AC$192","v":152827.04020157843},{"$f":" Highway_BCA!AD$192","v":152356.60007287154},{"$f":" Highway_BCA!AE$192","v":151922.30028307109},{"$f":" Highway_BCA!AF$192","v":151524.23523010415},{"$f":" Highway_BCA!AG$192","v":151153.51906388896},{"$f":" Highway_BCA!AH$192","v":150807.34864797251},{"$f":" Highway_BCA!AI$192","v":150484.34148198017},{"$f":" Highway_BCA!AJ$192","v":150182.04969514327},{"$f":" Highway_BCA!AK$192","v":151716.74986247474},{"$f":" Highway_BCA!AL$192","v":151440.82044006875},{"$f":" Highway_BCA!AM$192","v":151184.48272071901},{"$f":" Highway_BCA!AN$192","v":150946.14735326188},{"$f":" Highway_BCA!AO$192","v":150722.66766528488},{"$f":" Highway_BCA!AP$192","v":150511.15730109415},{"$f":" Highway_BCA!AQ$192","v":150308.9422513351},{"$f":" Highway_BCA!AR$192","v":151807.69863470807},{"$f":" Highway_BCA!AS$192","v":151601.27314740967},{"$f":" Highway_BCA!AT$192","v":149734.50275334954},{"$f":" Highway_BCA!AU$192","v":147904.3374588408},{"$f":" Highway_BCA!AV$192","v":146109.5711460702},{"$f":" Highway_BCA!AW$192","v":0},{"$f":" Highway_BCA!AX$192","v":0},{"$f":" Highway_BCA!AY$192","v":0},{"$f":" Highway_BCA!AZ$192","v":0},{"$f":" Highway_BCA!BA$192","v":0},{"$f":" Highway_BCA!BB$192","v":0},{"$f":" Highway_BCA!BC$192","v":0}]
[null,null,null,null,"[Stretch row]"]
[null,null,null,null,"Environmental sustainability benefits - Build - PV",null,"US$",{"$f":" SUM(J21:BC21)","v":4482854.0617549932},null,{"$f":"SUM(J19:J19)","v":0},0,0,0,0,0,0,0,0,139385.07568927348,135870.89066982182,143828.89626295853,140746.36427542887,149489.68333683949,146472.84373201607,155936.36781712403,152572.42014666399,151934.53072799745,151371.20368564146,152827.04020157843,152356.60007287154,151922.30028307109,151524.23523010415,151153.51906388896,150807.34864797251,150484.34148198017,150182.04969514327,151716.74986247474,151440.82044006875,151184.48272071901,150946.14735326188,150722.66766528488,150511.15730109415,150308.9422513351,151807.69863470807,151601.27314740967,149734.50275334954,147904.3374588408,146109.5711460702,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":" InpC!E$31","v":"Residual value - 2053 US$"},{"$f":" InpC!F$31","v":-1009993.4122993987},{"$f":" InpC!G$31","v":"US$"}]
[null,null,null,null,{"$f":" Time!E$62","v":"Last forecast period flag"},{"$f":" Time!F$62","v":0},{"$f":" Time!G$62","v":"flag"},{"$f":" Time!H$62","v":1},{"$f":" Time!I$62","v":0},{"$f":" Time!J$62","v":0},{"$f":" Time!K$62","v":0},{"$f":" Time!L$62","v":0},{"$f":" Time!M$62","v":0},{"$f":" Time!N$62","v":0},{"$f":" Time!O$62","v":0},{"$f":" Time!P$62","v":0},{"$f":" Time!Q$62","v":0},{"$f":" Time!R$62","v":0},{"$f":" Time!S$62","v":0},{"$f":" Time!T$62","v":0},{"$f":" Time!U$62","v":0},{"$f":" Time!V$62","v":0},{"$f":" Time!W$62","v":0},{"$f":" Time!X$62","v":0},{"$f":" Time!Y$62","v":0},{"$f":" Time!Z$62","v":0},{"$f":" Time!AA$62","v":0},{"$f":" Time!AB$62","v":0},{"$f":" Time!AC$62","v":0},{"$f":" Time!AD$62","v":0},{"$f":" Time!AE$62","v":0},{"$f":" Time!AF$62","v":0},{"$f":" Time!AG$62","v":0},{"$f":" Time!AH$62","v":0},{"$f":" Time!AI$62","v":0},{"$f":" Time!AJ$62","v":0},{"$f":" Time!AK$62","v":0},{"$f":" Time!AL$62","v":0},{"$f":" Time!AM$62","v":0},{"$f":" Time!AN$62","v":0},{"$f":" Time!AO$62","v":0},{"$f":" Time!AP$62","v":0},{"$f":" Time!AQ$62","v":0},{"$f":" Time!AR$62","v":0},{"$f":" Time!AS$62","v":0},{"$f":" Time!AT$62","v":0},{"$f":" Time!AU$62","v":0},{"$f":" Time!AV$62","v":1},{"$f":" Time!AW$62","v":0},{"$f":" Time!AX$62","v":0},{"$f":" Time!AY$62","v":0},{"$f":" Time!AZ$62","v":0},{"$f":" Time!BA$62","v":0},{"$f":" Time!BB$62","v":0},{"$f":" Time!BC$62","v":0}]
[null,null,null,null,{"$f":" Time!E$73","v":"Discount rate multiplier (excluding CO2 emissions)"},{"$f":" Time!F$73","v":0},{"$f":" Time!G$73","v":"factor"},{"$f":" Time!H$73","v":0},{"$f":" Time!I$73","v":0},{"$f":" Time!J$73","v":0.7628952120475252},{"$f":" Time!K$73","v":0.81629787689085187},{"$f":" Time!L$73","v":0.87343872827321156},{"$f":" Time!M$73","v":0.93457943925233644},{"$f":" Time!N$73","v":1},{"$f":" Time!O$73","v":1.07},{"$f":" Time!P$73","v":1.1449},{"$f":" Time!Q$73","v":1.2250430000000001},{"$f":" Time!R$73","v":1.31079601},{"$f":" Time!S$73","v":1.4025517307000002},{"$f":" Time!T$73","v":1.5007303518490001},{"$f":" Time!U$73","v":1.6057814764784302},{"$f":" Time!V$73","v":1.7181861798319202},{"$f":" Time!W$73","v":1.8384592124201549},{"$f":" Time!X$73","v":1.9671513572895656},{"$f":" Time!Y$73","v":2.1048519522998355},{"$f":" Time!Z$73","v":2.2521915889608235},{"$f":" Time!AA$73","v":2.4098450001880813},{"$f":" Time!AB$73","v":2.5785341502012469},{"$f":" Time!AC$73","v":2.7590315407153345},{"$f":" Time!AD$73","v":2.9521637485654075},{"$f":" Time!AE$73","v":3.1588152109649861},{"$f":" Time!AF$73","v":3.3799322757325352},{"$f":" Time!AG$73","v":3.6165275350338129},{"$f":" Time!AH$73","v":3.8696844624861795},{"$f":" Time!AI$73","v":4.1405623748602123},{"$f":" Time!AJ$73","v":4.4304017411004271},{"$f":" Time!AK$73","v":4.740529862977457},{"$f":" Time!AL$73","v":5.0723669533858793},{"$f":" Time!AM$73","v":5.4274326401228912},{"$f":" Time!AN$73","v":5.807352924931493},{"$f":" Time!AO$73","v":6.2138676296766988},{"$f":" Time!AP$73","v":6.6488383637540664},{"$f":" Time!AQ$73","v":7.1142570492168513},{"$f":" Time!AR$73","v":7.6122550426620306},{"$f":" Time!AS$73","v":8.1451128956483743},{"$f":" Time!AT$73","v":8.7152707983437594},{"$f":" Time!AU$73","v":9.3253397542278229},{"$f":" Time!AV$73","v":9.9781135370237699},{"$f":" Time!AW$73","v":10.676581484615435},{"$f":" Time!AX$73","v":11.423942188538515},{"$f":" Time!AY$73","v":12.223618141736212},{"$f":" Time!AZ$73","v":13.079271411657746},{"$f":" Time!BA$73","v":13.994820410473789},{"$f":" Time!BB$73","v":14.974457839206954},{"$f":" Time!BC$73","v":16.022669887951441}]
[null,null,null,null,"Residual value - Build - PV",null,"US$",{"$f":" SUM(J26:BC26)","v":-101220.87792966278},null,{"$f":"J24 * $F23 / J25","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP24 * $F23 / AP25","v":0},0,0,0,0,0,-101220.87792966278,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":" Highway_BCA!E$38","v":"Mobility benefits - Truck mile reduction - Build - PV"},{"$f":" Highway_BCA!F$38","v":0},{"$f":" Highway_BCA!G$38","v":"US$"},{"$f":" Highway_BCA!H$38","v":11058787.943338882},{"$f":" Highway_BCA!I$38","v":0},{"$f":" Highway_BCA!J$38","v":0},{"$f":" Highway_BCA!K$38","v":0},{"$f":" Highway_BCA!L$38","v":0},{"$f":" Highway_BCA!M$38","v":0},{"$f":" Highway_BCA!N$38","v":0},{"$f":" Highway_BCA!O$38","v":0},{"$f":" Highway_BCA!P$38","v":0},{"$f":" Highway_BCA!Q$38","v":0},{"$f":" Highway_BCA!R$38","v":0},{"$f":" Highway_BCA!S$38","v":614184.55950776709},{"$f":" Highway_BCA!T$38","v":576206.67141834786},{"$f":" Highway_BCA!U$38","v":585551.19669131341},{"$f":" Highway_BCA!V$38","v":548866.96488698397},{"$f":" Highway_BCA!W$38","v":558066.82190074329},{"$f":" Highway_BCA!X$38","v":523032.50712279219},{"$f":" Highway_BCA!Y$38","v":532073.27361259621},{"$f":" Highway_BCA!Z$38","v":498604.61003129394},{"$f":" Highway_BCA!AA$38","v":475305.45017551171},{"$f":" Highway_BCA!AB$38","v":453095.05903011624},{"$f":" Highway_BCA!AC$38","v":431922.18137118098},{"$f":" Highway_BCA!AD$38","v":411739.32384782447},{"$f":" Highway_BCA!AE$38","v":392498.84967241727},{"$f":" Highway_BCA!AF$38","v":374157.93092857319},{"$f":" Highway_BCA!AG$38","v":356673.97409634083},{"$f":" Highway_BCA!AH$38","v":340006.78102449875},{"$f":" Highway_BCA!AI$38","v":324118.65849671816},{"$f":" Highway_BCA!AJ$38","v":308972.9327738827},{"$f":" Highway_BCA!AK$38","v":294534.93407861982},{"$f":" Highway_BCA!AL$38","v":280771.56714754144},{"$f":" Highway_BCA!AM$38","v":267651.49324678141},{"$f":" Highway_BCA!AN$38","v":255144.30458443516},{"$f":" Highway_BCA!AO$38","v":243221.69059118506},{"$f":" Highway_BCA!AP$38","v":231856.36244911703},{"$f":" Highway_BCA!AQ$38","v":221021.89337809148},{"$f":" Highway_BCA!AR$38","v":210693.66306114834},{"$f":" Highway_BCA!AS$38","v":200848.29820733468},{"$f":" Highway_BCA!AT$38","v":191462.82113402622},{"$f":" Highway_BCA!AU$38","v":182515.95464877287},{"$f":" Highway_BCA!AV$38","v":173987.21422292705},{"$f":" Highway_BCA!AW$38","v":0},{"$f":" Highway_BCA!AX$38","v":0},{"$f":" Highway_BCA!AY$38","v":0},{"$f":" Highway_BCA!AZ$38","v":0},{"$f":" Highway_BCA!BA$38","v":0},{"$f":" Highway_BCA!BB$38","v":0},{"$f":" Highway_BCA!BC$38","v":0}]
[null,null,null,null,{"$f":" E$13","v":"Economic vitality benefits - Build - PV - For table"},0,"US$",17885067.419873141,0,0,0,0,0,0,0,0,0,0,993303.45344563818,931882.88073696347,946995.51924400404,887667.14054388797,902545.81113485305,845885.79694314126,860507.17489395628,806379.24444881256,768698.16701228684,732777.92465910758,698535.62375389179,665894.45463297097,634777.37565644877,605115.12243694928,576838.80966987263,549883.42601324944,524188.0112860215,499693.25407901849,{"$f":" AK$13","v":476343.08393416496},454083.97681067057,432865.24945365021,412637.72419453046,393355.61514397751,374974.7888625309,357452.5060602334,340748.94898933661,324826.31668226101,309647.44797767536,295177.93186929001,281384.63930374,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$17","v":"Safety outcome benefits - Build - PV"},0,"US$",5445011.3430006821,0,0,0,0,0,0,0,0,0,0,302405.8251546481,283706.66639605607,288307.62685998296,270245.42516959296,274775.1553760643,257525.3227237344,261976.72158757219,245497.76803778176,234025.96928848617,223090.24718776502,212665.36521990798,202727.93910124933,193254.51392422465,184224.00252343062,175615.43314315038,167409.01343448545,159586.18440240703,152128.88901150576,{"$f":" AK$17","v":145020.05691627704},138243.3930140867,131783.46706409362,125625.30719300707,119754.97413624852,114159.03170860115,108824.46816606948,103739.16121226785,98891.602548545983,94270.478661780493,89865.313308568293,85666.020529090514,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$21","v":"Environmental sustainability benefits - Build - PV"},0,"US$",4482854.0617549932,0,0,0,0,0,0,0,0,0,0,139385.07568927348,135870.89066982182,143828.89626295853,140746.36427542887,149489.68333683949,146472.84373201607,155936.36781712403,152572.42014666399,151934.53072799745,151371.20368564146,152827.04020157843,152356.60007287154,151922.30028307109,151524.23523010415,151153.51906388896,150807.34864797251,150484.34148198017,150182.04969514327,{"$f":" AK$21","v":151716.74986247474},151440.82044006875,151184.48272071901,150946.14735326188,150722.66766528488,150511.15730109415,150308.9422513351,151807.69863470807,151601.27314740967,149734.50275334954,147904.3374588408,146109.5711460702,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$26","v":"Residual value - Build - PV"},0,"US$",-101220.87792966278,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AK$26","v":0},0,0,0,0,0,0,0,0,0,0,-101220.87792966278,0,0,0,0,0,0,0]
[null,null,null,null,"Total project benefits - No-build - PV",null,"US$",{"$f":" SUM(J33:BC33)","v":38770499.890038021},null,{"$f":"SUM(J28:J32)","v":0},0,0,0,0,0,0,0,0,2049278.9137973269,1927667.1092211891,1964683.2390582589,1847525.8948758938,1884877.4717485004,1772916.470521684,1810493.5379112489,1703054.0426645521,1629964.117204282,1560334.4345626305,1495950.2105465594,1432718.3176549161,1372453.0395361618,1315021.2911190572,1260281.7359732529,1208106.5691202062,1158377.1956671267,1110977.1255595502,1067614.8247915367,1024539.7574123674,983484.69248524425,944353.48332523461,907054.94753669598,871501.34032134328,837607.80985572946,806989.47189746087,776167.49058555125,745115.25052683172,715463.53728547203,585926.56727216486,0,0,0,0,0,0,0]
[]
[]
["BENEFIT-COST RATIO"]
[]
[null,null,null,null,{"$f":" Highway_BCA!E$38","v":"Mobility benefits - Truck mile reduction - Build - PV"},{"$f":" Highway_BCA!F$38","v":0},{"$f":" Highway_BCA!G$38","v":"US$"},{"$f":" Highway_BCA!H$38","v":11058787.943338882}]
[null,null,null,null,{"$f":" E$13","v":"Economic vitality benefits - Build - PV - For table"},0,"US$",17885067.419873141]
[null,null,null,null,{"$f":" E$17","v":"Safety outcome benefits - Build - PV"},{"$f":" F$17","v":0},{"$f":" G$17","v":"US$"},{"$f":" H$17","v":5445011.3430006821}]
[null,null,null,null,{"$f":" E$21","v":"Environmental sustainability benefits - Build - PV"},{"$f":" F$21","v":0},{"$f":" G$21","v":"US$"},{"$f":" H$21","v":4482854.0617549932}]
[null,null,null,null,{"$f":" ProjectCosts!E$66","v":"Operations and maintenance costs - Build - PV"},{"$f":" ProjectCosts!F$66","v":0},{"$f":" ProjectCosts!G$66","v":"US$"},{"$f":" ProjectCosts!H$66","v":719420.6868870703}]
[null,null,null,null,"Total benefits",null,"US$",{"$f":"SUM(H38:H41) - H42","v":38152300.08108063}]
[]
[null,null,null,null,{"$f":" ProjectCosts!E$45","v":"Total project costs - PV"},{"$f":" ProjectCosts!F$45","v":0},{"$f":" ProjectCosts!G$45","v":"US$"},{"$f":" ProjectCosts!H$45","v":0}]
[null,null,null,null,{"$f":" E$26","v":"Residual value - Build - PV"},{"$f":" F$26","v":0},"US$",-101220.87792966278]
[null,null,null,null,"Net present value",null,"US$",{"$f":"H43 + H46 - H45","v":38051079.203150965}]
[null,null,null,null,"Benefit-cost ratio",null,null,{"$f":"(H43 + H46) / H45","v":{"$error":"#DIV/0!"}}]

{"sheet":"ResidualValue","index":9,"n_rows":88,"n_cols":7,"rows_kept":88,"cut":false,"hidden":false,"merged":[]}
[{"$f":" InpC!E$30","v":"Project design life"},{"$f":" InpC!F$30","v":75}]
[{"$f":" InpC!E$17","v":"Length of BCA period (operating)"},{"$f":" InpC!F$17","v":30}]
[{"$f":" InpC!E$24","v":"Discount rate (excluding CO2 emissions)"},{"$f":" InpC!F$24","v":7.0000000000000007E-2}]
[{"$f":" ProjectCosts!E$62","v":"Operations and maintenance costs - Build - Constant dollars - Annual average"},{"$f":" ProjectCosts!F$62","v":69377.64720710578}]
["Total project construction costs - 2019 US$",{"$f":" ProjectCosts!H$39","v":0}]
["Total project ROW costs - 2019 US$",{"$f":" ProjectCosts!H$31","v":0}]
[]
["Post-Analysis Period","O&M cost","Discount factor","O&M cost discounted","O&M Residual Costs","Structure Residual Value","Project Residual Value"]
[1,{"$f":"$B$4","v":69377.64720710578},1,{"$f":"B9/C9","v":69377.64720710578},{"$f":"SUMIF($A$9:$A$88, \"<=\" & $B$1 - B2, $D$9:$D$88)","v":1009993.4122993987},{"$f":"B5 * ((B1 - B2) / B1)","v":0},{"$f":"F9 - E9 + B6","v":-1009993.4122993987}]
[2,{"$f":"B9","v":69377.64720710578},{"$f":"C9 * (1 + $B$3)","v":1.07},{"$f":"B10/C10","v":64838.922623463339}]
[3,{"$f":"B10","v":69377.64720710578},{"$f":"C10 * (1 + $B$3)","v":1.1449},60597.123947162007]
[4,69377.64720710578,1.2250430000000001,56632.82611884299]
[5,69377.64720710578,1.3107960100000002,52927.874877423354]
[6,69377.64720710578,1.4025517307000004,49465.303623760134]
[7,69377.64720710578,1.5007303518490005,46229.255723140312]
[8,69377.64720710578,1.6057814764784306,43204.911890785334]
[9,69377.64720710578,1.7181861798319209,40378.422327836757]
[10,69377.64720710578,1.8384592124201555,37736.843297043699]
[11,69377.64720710578,1.9671513572895665,35268.077847704386]
[12,69377.64720710578,2.1048519522998363,32960.820418415315]
[13,69377.64720710578,2.2521915889608248,30804.505063939545]
[14,69377.64720710578,2.4098450001880827,28789.257069102379]
[15,69377.64720710578,2.5785341502012487,26905.84772813306]
[16,69377.64720710578,2.7590315407153363,25145.652082367345]
[17,69377.64720710578,2.9521637485654102,23500.609422773217]
[18,69377.64720710578,3.1588152109649892,21963.186376423564]
[19,69377.64720710578,3.3799322757325387,20526.342407872489]
[20,69377.64720710578,3.6165275350338169,19183.497577450922]
[21,69377.64720710578,3.8696844624861844,17928.502408832635]
[22,69377.64720710578,4.1405623748602176,16755.609727880968]
[23,69377.64720710578,4.4304017411004333,15659.448343813985]
[24,69377.64720710578,4.7405298629774641,14634.998452162603]
[25,69377.64720710578,5.0723669533858873,13677.568646880934]
[26,69377.64720710578,5.4274326401229001,12782.77443633732]
[27,69377.64720710578,5.8073529249315037,11946.518164801233]
[28,69377.64720710578,6.2138676296767095,11164.970247477786]
[29,69377.64720710578,6.6488383637540798,10434.551633156809]
[30,69377.64720710578,7.1142570492168655,9751.917414165242]
[31,69377.64720710578,7.6122550426620466,9113.9415085656456]
[32,69377.64720710578,8.1451128956483902,8517.7023444538736]
[33,69377.64720710578,8.7152707983437789,7960.4694807980122]
[34,69377.64720710578,9.3253397542278442,7439.6911035495432]
[35,69377.64720710578,9.9781135370237948,6952.9823397659275]
[36,69377.64720710578,10.676581484615461,6498.114336229838]
[37,69377.64720710578,11.423942188538543,6073.0040525512513]
[38,69377.64720710578,12.223618141736242,5675.7047220105142]
[39,69377.64720710578,13.07927141165778,5304.3969364584245]
[40,69377.64720710578,13.994820410473826,4957.3803144471249]
[41,69377.64720710578,14.974457839206995,4633.065714436565]
[42,69377.64720710578,16.022669887951484,4329.9679574173506]
[43,69377.64720710578,17.144256780108087,4046.6990256236927]
[44,69377.64720710578,18.344354754715653,3781.9617061903668]
[45,69377.64720710578,19.628459587545748,3534.5436506452029]
[46,69377.64720710578,21.002451758673953,3303.3118230328996]
[47,69377.64720710578,22.47262338178113,3087.2073112457006]
[48,69377.64720710578,24.045707018505809,2885.2404777997199]
[49,69377.64720710578,25.728906509801217,2696.4864278502055]
[50,69377.64720710578,27.529929965487302,2520.0807736917809]
[51,69377.64720710578,29.457025063071416,2355.2156763474586]
[52,69377.64720710578,31.519016817486417,2201.13614611912]
[53,69377.64720710578,33.725347994710468,2057.1365851580558]
[54,69377.64720710578,36.086122354340205,1922.5575562224819]
[55,69377.64720710578,38.612150919144021,1796.7827628247494]
[56,69377.64720710578,41.315001483484103,1679.236226939018]
[57,69377.64720710578,44.207051587327996,1569.3796513448765]
[58,69377.64720710578,47.301545198440955,1466.709954527922]
[59,69377.64720710578,50.612653362331827,1370.7569668485251]
[60,69377.64720710578,54.155539097695055,1281.0812774285282]
[61,69377.64720710578,57.94642683453371,1197.2722218958206]
[62,69377.64720710578,62.002676712951072,1118.946001771795]
[63,69377.64720710578,66.342864082857645,1045.743926889528]
[64,69377.64720710578,70.98686456865768,977.33077279395138]
[65,69377.64720710578,75.955945088463722,913.39324560182376]
[66,69377.64720710578,81.272861244656184,{"$f":"B74/C74","v":853.63854729142406}]
[67,{"$f":"B74","v":69377.64720710578},{"$f":"C74 * (1 + $B$3)","v":86.961961531782123},797.7930348517981]
[68,69377.64720710578,93.04929883900688,745.60096715121313]
[69,69377.64720710578,99.562749757737365,696.82333378618046]
[70,69377.64720710578,106.53214224077898,651.2367605478322]
[71,69377.64720710578,113.98939219763352,608.63248649330103]
[72,69377.64720710578,121.96864965146787,568.81540793766453]
[73,69377.64720710578,130.50645512707064,531.60318498847141]
[74,69377.64720710578,139.64190698596559,496.82540653128171]
[75,69377.64720710578,149.41684047498319,464.32280984231932]
[76,69377.64720710578,159.87601930823203,433.94655125450396]
[77,69377.64720710578,{"$f":"C84 * (1 + $B$3)","v":171.06734065980828},{"$f":"B85/C85","v":405.55752453691957}]
[78,69377.64720710578,{"$f":"C85 * (1 + $B$3)","v":183.04205450599488},{"$f":"B86/C86","v":379.02572386627992}]
[79,69377.64720710578,{"$f":"C86 * (1 + $B$3)","v":195.85499832141454},{"$f":"B87/C87","v":354.22964847315882}]
[80,69377.64720710578,{"$f":"C87 * (1 + $B$3)","v":209.56484820391358},{"$f":"B88/C88","v":331.05574623659697}]

{"sheet":"Charts","index":10,"n_rows":40,"n_cols":55,"rows_kept":40,"cut":false,"hidden":false,"merged":[]}
["Benefit-Cost Analysis",null,null,null,null,{"$f":"InpC!$F$9","v":"Case 1"}]
[null,null,null,null,"Model Period Ending",{"$f":"Check_Alert!F$2","v":0},{"$f":"Check_Alert!G$2","v":"Error Checks"},null,null,{"$f":"Time!J$2","v":"2015-12-31"},{"$f":"Time!K$2","v":"2016-12-31"},{"$f":"Time!L$2","v":"2017-12-31"},{"$f":"Time!M$2","v":"2018-12-31"},{"$f":"Time!N$2","v":"2019-12-31"},{"$f":"Time!O$2","v":"2020-12-31"},{"$f":"Time!P$2","v":"2021-12-31"},{"$f":"Time!Q$2","v":"2022-12-31"},{"$f":"Time!R$2","v":"2023-12-31"},{"$f":"Time!S$2","v":"2024-12-31"},{"$f":"Time!T$2","v":"2025-12-31"},{"$f":"Time!U$2","v":"2026-12-31"},{"$f":"Time!V$2","v":"2027-12-31"},{"$f":"Time!W$2","v":"2028-12-31"},{"$f":"Time!X$2","v":"2029-12-31"},{"$f":"Time!Y$2","v":"2030-12-31"},{"$f":"Time!Z$2","v":"2031-12-31"},{"$f":"Time!AA$2","v":"2032-12-31"},{"$f":"Time!AB$2","v":"2033-12-31"},{"$f":"Time!AC$2","v":"2034-12-31"},{"$f":"Time!AD$2","v":"2035-12-31"},{"$f":"Time!AE$2","v":"2036-12-31"},{"$f":"Time!AF$2","v":"2037-12-31"},{"$f":"Time!AG$2","v":"2038-12-31"},{"$f":"Time!AH$2","v":"2039-12-31"},{"$f":"Time!AI$2","v":"2040-12-31"},{"$f":"Time!AJ$2","v":"2041-12-31"},{"$f":"Time!AK$2","v":"2042-12-31"},{"$f":"Time!AL$2","v":"2043-12-31"},{"$f":"Time!AM$2","v":"2044-12-31"},{"$f":"Time!AN$2","v":"2045-12-31"},{"$f":"Time!AO$2","v":"2046-12-31"},{"$f":"Time!AP$2","v":"2047-12-31"},{"$f":"Time!AQ$2","v":"2048-12-31"},{"$f":"Time!AR$2","v":"2049-12-31"},{"$f":"Time!AS$2","v":"2050-12-31"},{"$f":"Time!AT$2","v":"2051-12-31"},{"$f":"Time!AU$2","v":"2052-12-31"},{"$f":"Time!AV$2","v":"2053-12-31"},{"$f":"Time!AW$2","v":"2054-12-31"},{"$f":"Time!AX$2","v":"2055-12-31"},{"$f":"Time!AY$2","v":"2056-12-31"},{"$f":"Time!AZ$2","v":"2057-12-31"},{"$f":"Time!BA$2","v":"2058-12-31"},{"$f":"Time!BB$2","v":"2059-12-31"},{"$f":"Time!BC$2","v":"2060-12-31"}]
[null,null,null,null,"Pre-forecast vs Forecast",{"$f":"Check_Alert!F$3","v":0},{"$f":"Check_Alert!G$3","v":"Alerts"},null,null,{"$f":"Time!J$3","v":"Pre-forecast"},{"$f":"Time!K$3","v":"Pre-forecast"},{"$f":"Time!L$3","v":"Pre-forecast"},{"$f":"Time!M$3","v":"Pre-forecast"},{"$f":"Time!N$3","v":"Pre-forecast"},{"$f":"Time!O$3","v":"Pre-forecast"},{"$f":"Time!P$3","v":"Forecast"},{"$f":"Time!Q$3","v":"Forecast"},{"$f":"Time!R$3","v":"Forecast"},{"$f":"Time!S$3","v":"Forecast"},{"$f":"Time!T$3","v":"Forecast"},{"$f":"Time!U$3","v":"Forecast"},{"$f":"Time!V$3","v":"Forecast"},{"$f":"Time!W$3","v":"Forecast"},{"$f":"Time!X$3","v":"Forecast"},{"$f":"Time!Y$3","v":"Forecast"},{"$f":"Time!Z$3","v":"Forecast"},{"$f":"Time!AA$3","v":"Forecast"},{"$f":"Time!AB$3","v":"Forecast"},{"$f":"Time!AC$3","v":"Forecast"},{"$f":"Time!AD$3","v":"Forecast"},{"$f":"Time!AE$3","v":"Forecast"},{"$f":"Time!AF$3","v":"Forecast"},{"$f":"Time!AG$3","v":"Forecast"},{"$f":"Time!AH$3","v":"Forecast"},{"$f":"Time!AI$3","v":"Forecast"},{"$f":"Time!AJ$3","v":"Forecast"},{"$f":"Time!AK$3","v":"Forecast"},{"$f":"Time!AL$3","v":"Forecast"},{"$f":"Time!AM$3","v":"Forecast"},{"$f":"Time!AN$3","v":"Forecast"},{"$f":"Time!AO$3","v":"Forecast"},{"$f":"Time!AP$3","v":"Forecast"},{"$f":"Time!AQ$3","v":"Forecast"},{"$f":"Time!AR$3","v":"Forecast"},{"$f":"Time!AS$3","v":"Forecast"},{"$f":"Time!AT$3","v":"Forecast"},{"$f":"Time!AU$3","v":"Forecast"},{"$f":"Time!AV$3","v":"Forecast"},{"$f":"Time!AW$3","v":"Post-forecast"},{"$f":"Time!AX$3","v":"Post-forecast"},{"$f":"Time!AY$3","v":"Post-forecast"},{"$f":"Time!AZ$3","v":"Post-forecast"},{"$f":"Time!BA$3","v":"Post-forecast"},{"$f":"Time!BB$3","v":"Post-forecast"},{"$f":"Time!BC$3","v":"Post-forecast"}]
[null,null,null,null,"Financial Year Ending",null,null,null,null,{"$f":"Time!J$4","v":2015},{"$f":"Time!K$4","v":2016},{"$f":"Time!L$4","v":2017},{"$f":"Time!M$4","v":2018},{"$f":"Time!N$4","v":2019},{"$f":"Time!O$4","v":2020},{"$f":"Time!P$4","v":2021},{"$f":"Time!Q$4","v":2022},{"$f":"Time!R$4","v":2023},{"$f":"Time!S$4","v":2024},{"$f":"Time!T$4","v":2025},{"$f":"Time!U$4","v":2026},{"$f":"Time!V$4","v":2027},{"$f":"Time!W$4","v":2028},{"$f":"Time!X$4","v":2029},{"$f":"Time!Y$4","v":2030},{"$f":"Time!Z$4","v":2031},{"$f":"Time!AA$4","v":2032},{"$f":"Time!AB$4","v":2033},{"$f":"Time!AC$4","v":2034},{"$f":"Time!AD$4","v":2035},{"$f":"Time!AE$4","v":2036},{"$f":"Time!AF$4","v":2037},{"$f":"Time!AG$4","v":2038},{"$f":"Time!AH$4","v":2039},{"$f":"Time!AI$4","v":2040},{"$f":"Time!AJ$4","v":2041},{"$f":"Time!AK$4","v":2042},{"$f":"Time!AL$4","v":2043},{"$f":"Time!AM$4","v":2044},{"$f":"Time!AN$4","v":2045},{"$f":"Time!AO$4","v":2046},{"$f":"Time!AP$4","v":2047},{"$f":"Time!AQ$4","v":2048},{"$f":"Time!AR$4","v":2049},{"$f":"Time!AS$4","v":2050},{"$f":"Time!AT$4","v":2051},{"$f":"Time!AU$4","v":2052},{"$f":"Time!AV$4","v":2053},{"$f":"Time!AW$4","v":2054},{"$f":"Time!AX$4","v":2055},{"$f":"Time!AY$4","v":2056},{"$f":"Time!AZ$4","v":2057},{"$f":"Time!BA$4","v":2058},{"$f":"Time!BB$4","v":2059},{"$f":"Time!BC$4","v":2060}]
[null,null,null,null,"Model Column counter","Constant","Unit","Total",null,{"$f":"Time!J$5","v":1},{"$f":"Time!K$5","v":2},{"$f":"Time!L$5","v":3},{"$f":"Time!M$5","v":4},{"$f":"Time!N$5","v":5},{"$f":"Time!O$5","v":6},{"$f":"Time!P$5","v":7},{"$f":"Time!Q$5","v":8},{"$f":"Time!R$5","v":9},{"$f":"Time!S$5","v":10},{"$f":"Time!T$5","v":11},{"$f":"Time!U$5","v":12},{"$f":"Time!V$5","v":13},{"$f":"Time!W$5","v":14},{"$f":"Time!X$5","v":15},{"$f":"Time!Y$5","v":16},{"$f":"Time!Z$5","v":17},{"$f":"Time!AA$5","v":18},{"$f":"Time!AB$5","v":19},{"$f":"Time!AC$5","v":20},{"$f":"Time!AD$5","v":21},{"$f":"Time!AE$5","v":22},{"$f":"Time!AF$5","v":23},{"$f":"Time!AG$5","v":24},{"$f":"Time!AH$5","v":25},{"$f":"Time!AI$5","v":26},{"$f":"Time!AJ$5","v":27},{"$f":"Time!AK$5","v":28},{"$f":"Time!AL$5","v":29},{"$f":"Time!AM$5","v":30},{"$f":"Time!AN$5","v":31},{"$f":"Time!AO$5","v":32},{"$f":"Time!AP$5","v":33},{"$f":"Time!AQ$5","v":34},{"$f":"Time!AR$5","v":35},{"$f":"Time!AS$5","v":36},{"$f":"Time!AT$5","v":37},{"$f":"Time!AU$5","v":38},{"$f":"Time!AV$5","v":39},{"$f":"Time!AW$5","v":40},{"$f":"Time!AX$5","v":41},{"$f":"Time!AY$5","v":42},{"$f":"Time!AZ$5","v":43},{"$f":"Time!BA$5","v":44},{"$f":"Time!BB$5","v":45},{"$f":"Time!BC$5","v":46}]
[]
[]
[null,null,null,null,{"$f":" InpV!E$24","v":"Volume demand - Forecast"},{"$f":" InpV!F$24","v":0},{"$f":" InpV!G$24","v":"TEU"},{"$f":" InpV!H$24","v":0},{"$f":" InpV!I$24","v":0},{"$f":" InpV!J$24","v":228053.75189055118},{"$f":" InpV!K$24","v":268502.40000000002},{"$f":" InpV!L$24","v":321928.20000000007},{"$f":" InpV!M$24","v":403430.98809034243},{"$f":" InpV!N$24","v":485157.89909660642},{"$f":" InpV!O$24","v":515516.04259329545},{"$f":" InpV!P$24","v":544169.25197900459},{"$f":" InpV!Q$24","v":527400},{"$f":" InpV!R$24","v":527960},{"$f":" InpV!S$24","v":650471},{"$f":" InpV!T$24","v":652494},{"$f":" InpV!U$24","v":709491},{"$f":" InpV!V$24","v":711595},{"$f":" InpV!W$24","v":774169},{"$f":" InpV!X$24","v":776358},{"$f":" InpV!Y$24","v":845062},{"$f":" InpV!Z$24","v":847339},{"$f":" InpV!AA$24","v":864286},{"$f":" InpV!AB$24","v":881572},{"$f":" InpV!AC$24","v":899203},{"$f":" InpV!AD$24","v":917188},{"$f":" InpV!AE$24","v":935531},{"$f":" InpV!AF$24","v":954242},{"$f":" InpV!AG$24","v":973327},{"$f":" InpV!AH$24","v":992793},{"$f":" InpV!AI$24","v":1012649},{"$f":" InpV!AJ$24","v":1032902},{"$f":" InpV!AK$24","v":1053560},{"$f":" InpV!AL$24","v":1074631},{"$f":" InpV!AM$24","v":1096124},{"$f":" InpV!AN$24","v":1118046},{"$f":" InpV!AO$24","v":1140407},{"$f":" InpV!AP$24","v":1163216},{"$f":" InpV!AQ$24","v":1186480},{"$f":" InpV!AR$24","v":1210209},{"$f":" InpV!AS$24","v":1234414},{"$f":" InpV!AT$24","v":1259102},{"$f":" InpV!AU$24","v":1284284},{"$f":" InpV!AV$24","v":1309970},{"$f":" InpV!AW$24","v":1336169},{"$f":" InpV!AX$24","v":1362892},{"$f":" InpV!AY$24","v":1390150},{"$f":" InpV!AZ$24","v":1417953},{"$f":" InpV!BA$24","v":1446312},{"$f":" InpV!BB$24","v":1475239},{"$f":" InpV!BC$24","v":0}]
[null,null,null,null,{"$f":"InpV!E$27","v":"Terminal Capacity"},{"$f":"InpV!F$27","v":0},{"$f":"InpV!G$27","v":"TEU"},{"$f":"InpV!H$27","v":0},{"$f":"InpV!I$27","v":0},{"$f":"InpV!J$27","v":0},{"$f":"InpV!K$27","v":0},{"$f":"InpV!L$27","v":0},{"$f":"InpV!M$27","v":0},null,{"$f":"InpV!O$27","v":650000},{"$f":"InpV!P$27","v":650000},{"$f":"InpV!Q$27","v":650000},{"$f":"InpV!R$27","v":650000},{"$f":"InpV!S$27","v":650000},{"$f":"InpV!T$27","v":1000000},{"$f":"InpV!U$27","v":1000000},{"$f":"InpV!V$27","v":1000000},{"$f":"InpV!W$27","v":1000000},{"$f":"InpV!X$27","v":1000000},{"$f":"InpV!Y$27","v":1500000},{"$f":"InpV!Z$27","v":1500000},{"$f":"InpV!AA$27","v":1500000},{"$f":"InpV!AB$27","v":1500000},{"$f":"InpV!AC$27","v":1500000},{"$f":"InpV!AD$27","v":1500000},{"$f":"InpV!AE$27","v":1500000},{"$f":"InpV!AF$27","v":1500000},{"$f":"InpV!AG$27","v":1500000},{"$f":"InpV!AH$27","v":1500000},{"$f":"InpV!AI$27","v":1500000},{"$f":"InpV!AJ$27","v":1500000},{"$f":"InpV!AK$27","v":1500000},{"$f":"InpV!AL$27","v":1500000},{"$f":"InpV!AM$27","v":1500000},{"$f":"InpV!AN$27","v":1500000},{"$f":"InpV!AO$27","v":1500000},{"$f":"InpV!AP$27","v":1500000},{"$f":"InpV!AQ$27","v":1500000},{"$f":"InpV!AR$27","v":1500000},{"$f":"InpV!AS$27","v":1500000},{"$f":"InpV!AT$27","v":1500000},{"$f":"InpV!AU$27","v":1500000},{"$f":"InpV!AV$27","v":1500000},{"$f":"InpV!AW$27","v":1500000},{"$f":"InpV!AX$27","v":1500000},{"$f":"InpV!AY$27","v":1500000},{"$f":"InpV!AZ$27","v":1500000},{"$f":"InpV!BA$27","v":1500000},{"$f":"InpV!BB$27","v":1500000},{"$f":"InpV!BC$27","v":0}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,{"$f":"Volume!E$19","v":"Rail Demand - Forecast"},{"$f":"Volume!F$19","v":0},{"$f":"Volume!G$19","v":"TEU"},{"$f":"Volume!H$19","v":6967357.4513459802},{"$f":"Volume!I$19","v":0},{"$f":"Volume!J$19","v":0},{"$f":"Volume!K$19","v":0},{"$f":"Volume!L$19","v":0},{"$f":"Volume!M$19","v":0},{"$f":"Volume!N$19","v":0},{"$f":"Volume!O$19","v":0},{"$f":"Volume!P$19","v":0},{"$f":"Volume!Q$19","v":0},{"$f":"Volume!R$19","v":0},{"$f":"Volume!S$19","v":153203.10150803503},{"$f":"Volume!T$19","v":153790.9300236674},{"$f":"Volume!U$19","v":167224.95644928812},{"$f":"Volume!V$19","v":167720.86310401568},{"$f":"Volume!W$19","v":182469.37214057535},{"$f":"Volume!X$19","v":182985.31304703857},{"$f":"Volume!Y$19","v":199178.64517935863},{"$f":"Volume!Z$19","v":199715.32742879522},{"$f":"Volume!AA$19","v":203709.68583072856},{"$f":"Volume!AB$19","v":207783.94554252533},{"$f":"Volume!AC$19","v":211939.52074666097},{"$f":"Volume!AD$19","v":216178.53271684868},{"$f":"Volume!AE$19","v":220501.92424140542},{"$f":"Volume!AF$19","v":224912.05229112363},{"$f":"Volume!AG$19","v":229410.33104847881},{"$f":"Volume!AH$19","v":233998.41039302558},{"$f":"Volume!AI$19","v":238678.41159847719},{"$f":"Volume!AJ$19","v":243451.98454438831},{"$f":"Volume!AK$19","v":248321.0148073929},{"$f":"Volume!AL$19","v":253287.38796412491},{"$f":"Volume!AM$19","v":258353.22528829754},{"$f":"Volume!AN$19","v":263520.17665946542},{"$f":"Volume!AO$19","v":268790.59904842108},{"$f":"Volume!AP$19","v":274166.61372887768},{"$f":"Volume!AQ$19","v":279649.87058038986},{"$f":"Volume!AR$19","v":285242.72657375009},{"$f":"Volume!AS$19","v":290947.77437683009},{"$f":"Volume!AT$19","v":296766.6638691845},{"$f":"Volume!AU$19","v":302701.98771868501},{"$f":"Volume!AV$19","v":308756.10289612407},{"$f":"Volume!AW$19","v":0},{"$f":"Volume!AX$19","v":0},{"$f":"Volume!AY$19","v":0},{"$f":"Volume!AZ$19","v":0},{"$f":"Volume!BA$19","v":0},{"$f":"Volume!BB$19","v":0},{"$f":"Volume!BC$19","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S39/1.8","v":85112.834171130569},{"$f":"T39/1.8","v":85439.405568704111}]

{"sheet":"Results_Lib","index":11,"n_rows":920,"n_cols":70,"rows_kept":920,"cut":false,"hidden":false,"merged":[]}
["Results Library",null,null,null,null,{"$f":"InpC!$F$9","v":"Case 1"}]
[null,null,null,null,"Model Period Ending",{"$f":"Check_Alert!F$2","v":0},{"$f":"Check_Alert!G$2","v":"Error Checks"},null,null,{"$f":"Time!J$2","v":"2015-12-31"},{"$f":"Time!K$2","v":"2016-12-31"},{"$f":"Time!L$2","v":"2017-12-31"},{"$f":"Time!M$2","v":"2018-12-31"},{"$f":"Time!N$2","v":"2019-12-31"},{"$f":"Time!O$2","v":"2020-12-31"},{"$f":"Time!P$2","v":"2021-12-31"},{"$f":"Time!Q$2","v":"2022-12-31"},{"$f":"Time!R$2","v":"2023-12-31"},{"$f":"Time!S$2","v":"2024-12-31"},{"$f":"Time!T$2","v":"2025-12-31"},{"$f":"Time!U$2","v":"2026-12-31"},{"$f":"Time!V$2","v":"2027-12-31"},{"$f":"Time!W$2","v":"2028-12-31"},{"$f":"Time!X$2","v":"2029-12-31"},{"$f":"Time!Y$2","v":"2030-12-31"},{"$f":"Time!Z$2","v":"2031-12-31"},{"$f":"Time!AA$2","v":"2032-12-31"},{"$f":"Time!AB$2","v":"2033-12-31"},{"$f":"Time!AC$2","v":"2034-12-31"},{"$f":"Time!AD$2","v":"2035-12-31"},{"$f":"Time!AE$2","v":"2036-12-31"},{"$f":"Time!AF$2","v":"2037-12-31"},{"$f":"Time!AG$2","v":"2038-12-31"},{"$f":"Time!AH$2","v":"2039-12-31"},{"$f":"Time!AI$2","v":"2040-12-31"},{"$f":"Time!AJ$2","v":"2041-12-31"},{"$f":"Time!AK$2","v":"2042-12-31"},{"$f":"Time!AL$2","v":"2043-12-31"},{"$f":"Time!AM$2","v":"2044-12-31"},{"$f":"Time!AN$2","v":"2045-12-31"},{"$f":"Time!AO$2","v":"2046-12-31"},{"$f":"Time!AP$2","v":"2047-12-31"},{"$f":"Time!AQ$2","v":"2048-12-31"},{"$f":"Time!AR$2","v":"2049-12-31"},{"$f":"Time!AS$2","v":"2050-12-31"},{"$f":"Time!AT$2","v":"2051-12-31"},{"$f":"Time!AU$2","v":"2052-12-31"},{"$f":"Time!AV$2","v":"2053-12-31"},{"$f":"Time!AW$2","v":"2054-12-31"},{"$f":"Time!AX$2","v":"2055-12-31"},{"$f":"Time!AY$2","v":"2056-12-31"},{"$f":"Time!AZ$2","v":"2057-12-31"},{"$f":"Time!BA$2","v":"2058-12-31"},{"$f":"Time!BB$2","v":"2059-12-31"},{"$f":"Time!BC$2","v":"2060-12-31"},{"$f":"Time!#REF!","v":{"$error":"#REF!"}},{"$f":"Time!#REF!","v":{"$error":"#REF!"}},{"$f":"Time!#REF!","v":{"$error":"#REF!"}},{"$f":"Time!#REF!","v":{"$error":"#REF!"}},{"$f":"Time!#REF!","v":{"$error":"#REF!"}},{"$f":"Time!#REF!","v":{"$error":"#REF!"}},{"$f":"Time!#REF!","v":{"$error":"#REF!"}},{"$f":"Time!#REF!","v":{"$error":"#REF!"}},{"$f":"Time!#REF!","v":{"$error":"#REF!"}},{"$f":"Time!#REF!","v":{"$error":"#REF!"}},{"$f":"Time!#REF!","v":{"$error":"#REF!"}},{"$f":"Time!#REF!","v":{"$error":"#REF!"}},{"$f":"Time!#REF!","v":{"$error":"#REF!"}},{"$f":"Time!#REF!","v":{"$error":"#REF!"}},{"$f":"Time!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,"Pre-forecast vs Forecast",{"$f":"Check_Alert!F$3","v":0},{"$f":"Check_Alert!G$3","v":"Alerts"},null,null,{"$f":"Time!J$3","v":"Pre-forecast"},{"$f":"Time!K$3","v":"Pre-forecast"},{"$f":"Time!L$3","v":"Pre-forecast"},{"$f":"Time!M$3","v":"Pre-forecast"},{"$f":"Time!N$3","v":"Pre-forecast"},{"$f":"Time!O$3","v":"Pre-forecast"},{"$f":"Time!P$3","v":"Forecast"},{"$f":"Time!Q$3","v":"Forecast"},{"$f":"Time!R$3","v":"Forecast"},{"$f":"Time!S$3","v":"Forecast"},{"$f":"Time!T$3","v":"Forecast"},{"$f":"Time!U$3","v":"Forecast"},{"$f":"Time!V$3","v":"Forecast"},{"$f":"Time!W$3","v":"Forecast"},{"$f":"Time!X$3","v":"Forecast"},{"$f":"Time!Y$3","v":"Forecast"},{"$f":"Time!Z$3","v":"Forecast"},{"$f":"Time!AA$3","v":"Forecast"},{"$f":"Time!AB$3","v":"Forecast"},{"$f":"Time!AC$3","v":"Forecast"},{"$f":"Time!AD$3","v":"Forecast"},{"$f":"Time!AE$3","v":"Forecast"},{"$f":"Time!AF$3","v":"Forecast"},{"$f":"Time!AG$3","v":"Forecast"},{"$f":"Time!AH$3","v":"Forecast"},{"$f":"Time!AI$3","v":"Forecast"},{"$f":"Time!AJ$3","v":"Forecast"},{"$f":"Time!AK$3","v":"Forecast"},{"$f":"Time!AL$3","v":"Forecast"},{"$f":"Time!AM$3","v":"Forecast"},{"$f":"Time!AN$3","v":"Forecast"},{"$f":"Time!AO$3","v":"Forecast"},{"$f":"Time!AP$3","v":"Forecast"},{"$f":"Time!AQ$3","v":"Forecast"},{"$f":"Time!AR$3","v":"Forecast"},{"$f":"Time!AS$3","v":"Forecast"},{"$f":"Time!AT$3","v":"Forecast"},{"$f":"Time!AU$3","v":"Forecast"},{"$f":"Time!AV$3","v":"Forecast"},{"$f":"Time!AW$3","v":"Post-forecast"},{"$f":"Time!AX$3","v":"Post-forecast"},{"$f":"Time!AY$3","v":"Post-forecast"},{"$f":"Time!AZ$3","v":"Post-forecast"},{"$f":"Time!BA$3","v":"Post-forecast"},{"$f":"Time!BB$3","v":"Post-forecast"},{"$f":"Time!BC$3","v":"Post-forecast"},{"$f":"Time!#REF!","v":{"$error":"#REF!"}},{"$f":"Time!#REF!","v":{"$error":"#REF!"}},{"$f":"Time!#REF!","v":{"$error":"#REF!"}},{"$f":"Time!#REF!","v":{"$error":"#REF!"}},{"$f":"Time!#REF!","v":{"$error":"#REF!"}},{"$f":"Time!#REF!","v":{"$error":"#REF!"}},{"$f":"Time!#REF!","v":{"$error":"#REF!"}},{"$f":"Time!#REF!","v":{"$error":"#REF!"}},{"$f":"Time!#REF!","v":{"$error":"#REF!"}},{"$f":"Time!#REF!","v":{"$error":"#REF!"}},{"$f":"Time!#REF!","v":{"$error":"#REF!"}},{"$f":"Time!#REF!","v":{"$error":"#REF!"}},{"$f":"Time!#REF!","v":{"$error":"#REF!"}},{"$f":"Time!#REF!","v":{"$error":"#REF!"}},{"$f":"Time!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,"Financial Year Ending",null,null,null,null,{"$f":"Time!J$4","v":2015},{"$f":"Time!K$4","v":2016},{"$f":"Time!L$4","v":2017},{"$f":"Time!M$4","v":2018},{"$f":"Time!N$4","v":2019},{"$f":"Time!O$4","v":2020},{"$f":"Time!P$4","v":2021},{"$f":"Time!Q$4","v":2022},{"$f":"Time!R$4","v":2023},{"$f":"Time!S$4","v":2024},{"$f":"Time!T$4","v":2025},{"$f":"Time!U$4","v":2026},{"$f":"Time!V$4","v":2027},{"$f":"Time!W$4","v":2028},{"$f":"Time!X$4","v":2029},{"$f":"Time!Y$4","v":2030},{"$f":"Time!Z$4","v":2031},{"$f":"Time!AA$4","v":2032},{"$f":"Time!AB$4","v":2033},{"$f":"Time!AC$4","v":2034},{"$f":"Time!AD$4","v":2035},{"$f":"Time!AE$4","v":2036},{"$f":"Time!AF$4","v":2037},{"$f":"Time!AG$4","v":2038},{"$f":"Time!AH$4","v":2039},{"$f":"Time!AI$4","v":2040},{"$f":"Time!AJ$4","v":2041},{"$f":"Time!AK$4","v":2042},{"$f":"Time!AL$4","v":2043},{"$f":"Time!AM$4","v":2044},{"$f":"Time!AN$4","v":2045},{"$f":"Time!AO$4","v":2046},{"$f":"Time!AP$4","v":2047},{"$f":"Time!AQ$4","v":2048},{"$f":"Time!AR$4","v":2049},{"$f":"Time!AS$4","v":2050},{"$f":"Time!AT$4","v":2051},{"$f":"Time!AU$4","v":2052},{"$f":"Time!AV$4","v":2053},{"$f":"Time!AW$4","v":2054},{"$f":"Time!AX$4","v":2055},{"$f":"Time!AY$4","v":2056},{"$f":"Time!AZ$4","v":2057},{"$f":"Time!BA$4","v":2058},{"$f":"Time!BB$4","v":2059},{"$f":"Time!BC$4","v":2060},{"$f":"Time!#REF!","v":{"$error":"#REF!"}},{"$f":"Time!#REF!","v":{"$error":"#REF!"}},{"$f":"Time!#REF!","v":{"$error":"#REF!"}},{"$f":"Time!#REF!","v":{"$error":"#REF!"}},{"$f":"Time!#REF!","v":{"$error":"#REF!"}},{"$f":"Time!#REF!","v":{"$error":"#REF!"}},{"$f":"Time!#REF!","v":{"$error":"#REF!"}},{"$f":"Time!#REF!","v":{"$error":"#REF!"}},{"$f":"Time!#REF!","v":{"$error":"#REF!"}},{"$f":"Time!#REF!","v":{"$error":"#REF!"}},{"$f":"Time!#REF!","v":{"$error":"#REF!"}},{"$f":"Time!#REF!","v":{"$error":"#REF!"}},{"$f":"Time!#REF!","v":{"$error":"#REF!"}},{"$f":"Time!#REF!","v":{"$error":"#REF!"}},{"$f":"Time!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,"Model Column counter","Constant","Unit","Total",null,{"$f":"Time!J$5","v":1},{"$f":"Time!K$5","v":2},{"$f":"Time!L$5","v":3},{"$f":"Time!M$5","v":4},{"$f":"Time!N$5","v":5},{"$f":"Time!O$5","v":6},{"$f":"Time!P$5","v":7},{"$f":"Time!Q$5","v":8},{"$f":"Time!R$5","v":9},{"$f":"Time!S$5","v":10},{"$f":"Time!T$5","v":11},{"$f":"Time!U$5","v":12},{"$f":"Time!V$5","v":13},{"$f":"Time!W$5","v":14},{"$f":"Time!X$5","v":15},{"$f":"Time!Y$5","v":16},{"$f":"Time!Z$5","v":17},{"$f":"Time!AA$5","v":18},{"$f":"Time!AB$5","v":19},{"$f":"Time!AC$5","v":20},{"$f":"Time!AD$5","v":21},{"$f":"Time!AE$5","v":22},{"$f":"Time!AF$5","v":23},{"$f":"Time!AG$5","v":24},{"$f":"Time!AH$5","v":25},{"$f":"Time!AI$5","v":26},{"$f":"Time!AJ$5","v":27},{"$f":"Time!AK$5","v":28},{"$f":"Time!AL$5","v":29},{"$f":"Time!AM$5","v":30},{"$f":"Time!AN$5","v":31},{"$f":"Time!AO$5","v":32},{"$f":"Time!AP$5","v":33},{"$f":"Time!AQ$5","v":34},{"$f":"Time!AR$5","v":35},{"$f":"Time!AS$5","v":36},{"$f":"Time!AT$5","v":37},{"$f":"Time!AU$5","v":38},{"$f":"Time!AV$5","v":39},{"$f":"Time!AW$5","v":40},{"$f":"Time!AX$5","v":41},{"$f":"Time!AY$5","v":42},{"$f":"Time!AZ$5","v":43},{"$f":"Time!BA$5","v":44},{"$f":"Time!BB$5","v":45},{"$f":"Time!BC$5","v":46},{"$f":"Time!#REF!","v":{"$error":"#REF!"}},{"$f":"Time!#REF!","v":{"$error":"#REF!"}},{"$f":"Time!#REF!","v":{"$error":"#REF!"}},{"$f":"Time!#REF!","v":{"$error":"#REF!"}},{"$f":"Time!#REF!","v":{"$error":"#REF!"}},{"$f":"Time!#REF!","v":{"$error":"#REF!"}},{"$f":"Time!#REF!","v":{"$error":"#REF!"}},{"$f":"Time!#REF!","v":{"$error":"#REF!"}},{"$f":"Time!#REF!","v":{"$error":"#REF!"}},{"$f":"Time!#REF!","v":{"$error":"#REF!"}},{"$f":"Time!#REF!","v":{"$error":"#REF!"}},{"$f":"Time!#REF!","v":{"$error":"#REF!"}},{"$f":"Time!#REF!","v":{"$error":"#REF!"}},{"$f":"Time!#REF!","v":{"$error":"#REF!"}},{"$f":"Time!#REF!","v":{"$error":"#REF!"}}]
[]
[null,"Scenario list"]
[null,null,1,"A",{"$f":"INDEX(CASES_LABEL,,C8)","v":"Base Case"}]
[null,null,2,"B",{"$f":"INDEX(CASES_LABEL,,C9)","v":"Case 1"}]
[null,null,3,"C",{"$f":"INDEX(CASES_LABEL,,C10)","v":"Case 2"}]
[null,null,4,"D",{"$f":"INDEX(CASES_LABEL,,C11)","v":"Case 3"}]
[null,null,5,"E",{"$f":"INDEX(CASES_LABEL,,C12)","v":"Case 4"}]
[]
[null,null,null,null,"Save as scenario",{"$f":"INDEX($D$8:$D$12, ACTIVE_CASE_POS)","v":"B"}]
[null,null,null,null,"Position in library",{"$f":" MATCH(SCENARIO_REF, D171:D920, 0)","v":151}]
[]
[]
[null,"Live Links"]
[null,null,1]
[null,null,2]
[null,null,3]
[null,null,4]
[null,null,5]
[null,null,6]
[null,null,7]
[null,null,8]
[null,null,9]
[null,null,10]
[null,null,11]
[null,null,12]
[null,null,13]
[null,null,14]
[null,null,15]
[null,null,16]
[null,null,17]
[null,null,18]
[null,null,19]
[null,null,20]
[null,null,21]
[null,null,22]
[null,null,23]
[null,null,24]
[null,null,25]
[null,null,26]
[null,null,27]
[null,null,28]
[null,null,29]
[null,null,30]
[null,null,31]
[null,null,32]
[null,null,33]
[null,null,34]
[null,null,35]
[null,null,36]
[null,null,37]
[null,null,38]
[null,null,39]
[null,null,40]
[null,null,41]
[null,null,42]
[null,null,43]
[null,null,44]
[null,null,45]
[null,null,46]
[null,null,47]
[null,null,48]
[null,null,49]
[null,null,50]
[null,null,51]
[null,null,52]
[null,null,53]
[null,null,54]
[null,null,55]
[null,null,56]
[null,null,57]
[null,null,58]
[null,null,59]
[null,null,60]
[null,null,61]
[null,null,62]
[null,null,63]
[null,null,64]
[null,null,65]
[null,null,66]
[null,null,67]
[null,null,68]
[null,null,69]
[null,null,70]
[null,null,71]
[null,null,72]
[null,null,73]
[null,null,74]
[null,null,75]
[null,null,76]
[null,null,77]
[null,null,78]
[null,null,79]
[null,null,80]
[null,null,81]
[null,null,82]
[null,null,83]
[null,null,84]
[null,null,85]
[null,null,86]
[null,null,87]
[null,null,88]
[null,null,89]
[null,null,90]
[null,null,91]
[null,null,92]
[null,null,93]
[null,null,94]
[null,null,95]
[null,null,96]
[null,null,97]
[null,null,98]
[null,null,99]
[null,null,100]
[null,null,101]
[null,null,102]
[null,null,103]
[null,null,104]
[null,null,105]
[null,null,106]
[null,null,107]
[null,null,108]
[null,null,109]
[null,null,110]
[null,null,111]
[null,null,112]
[null,null,113]
[null,null,114]
[null,null,115]
[null,null,116]
[null,null,117]
[null,null,118]
[null,null,119]
[null,null,120]
[null,null,121]
[null,null,122]
[null,null,123]
[null,null,124]
[null,null,125]
[null,null,126]
[null,null,127]
[null,null,128]
[null,null,129]
[null,null,130]
[null,null,131]
[null,null,132]
[null,null,133]
[null,null,134]
[null,null,135]
[null,null,136]
[null,null,137]
[null,null,138]
[null,null,139]
[null,null,140]
[null,null,141]
[null,null,142]
[null,null,143]
[null,null,144]
[null,null,145]
[null,null,146]
[null,null,147]
[null,null,148]
[null,null,149]
[null,null,150]
[]
[null,"Library"]
[null,"A1",1,"A"]
[null,"A2",2,"A"]
[null,"A3",3,"A"]
[null,"A4",4,"A"]
[null,"A5",5,"A"]
[null,"A6",6,"A"]
[null,"A7",7,"A"]
[null,"A8",8,"A"]
[null,"A9",9,"A"]
[null,"A10",10,"A"]
[null,"A11",11,"A"]
[null,"A12",12,"A"]
[null,"A13",13,"A"]
[null,"A14",14,"A"]
[null,"A15",15,"A"]
[null,"A16",16,"A"]
[null,"A17",17,"A"]
[null,"A18",18,"A"]
[null,"A19",19,"A"]
[null,"A20",20,"A"]
[null,"A21",21,"A"]
[null,"A22",22,"A"]
[null,"A23",23,"A"]
[null,"A24",24,"A"]
[null,"A25",25,"A"]
[null,"A26",26,"A"]
[null,"A27",27,"A"]
[null,"A28",28,"A"]
[null,"A29",29,"A"]
[null,"A30",30,"A"]
[null,"A31",31,"A"]
[null,"A32",32,"A"]
[null,"A33",33,"A"]
[null,"A34",34,"A"]
[null,"A35",35,"A"]
[null,"A36",36,"A"]
[null,"A37",37,"A"]
[null,"A38",38,"A"]
[null,"A39",39,"A"]
[null,"A40",40,"A"]
[null,"A41",41,"A"]
[null,"A42",42,"A"]
[null,"A43",43,"A"]
[null,"A44",44,"A"]
[null,"A45",45,"A"]
[null,"A46",46,"A"]
[null,"A47",47,"A"]
[null,"A48",48,"A"]
[null,"A49",49,"A"]
[null,"A50",50,"A"]
[null,"A51",51,"A"]
[null,"A52",52,"A"]
[null,"A53",53,"A"]
[null,"A54",54,"A"]
[null,"A55",55,"A"]
[null,"A56",56,"A"]
[null,"A57",57,"A"]
[null,"A58",58,"A"]
[null,"A59",59,"A"]
[null,"A60",60,"A"]
[null,"A61",61,"A"]
[null,"A62",62,"A"]
[null,"A63",63,"A"]
[null,"A64",64,"A"]
[null,"A65",65,"A"]
[null,"A66",66,"A"]
[null,"A67",67,"A"]
[null,"A68",68,"A"]
[null,"A69",69,"A"]
[null,"A70",70,"A"]
[null,"A71",71,"A"]
[null,"A72",72,"A"]
[null,"A73",73,"A"]
[null,"A74",74,"A"]
[null,"A75",75,"A"]
[null,"A76",76,"A"]
[null,"A77",77,"A"]
[null,"A78",78,"A"]
[null,"A79",79,"A"]
[null,"A80",80,"A"]
[null,"A81",81,"A"]
[null,"A82",82,"A"]
[null,"A83",83,"A"]
[null,"A84",84,"A"]
[null,"A85",85,"A"]
[null,"A86",86,"A"]
[null,"A87",87,"A"]
[null,"A88",88,"A"]
[null,"A89",89,"A"]
[null,"A90",90,"A"]
[null,"A91",91,"A"]
[null,"A92",92,"A"]
[null,"A93",93,"A"]
[null,"A94",94,"A"]
[null,"A95",95,"A"]
[null,"A96",96,"A"]
[null,"A97",97,"A"]
[null,"A98",98,"A"]
[null,"A99",99,"A"]
[null,"A100",100,"A"]
[null,"A101",101,"A"]
[null,"A102",102,"A"]
[null,"A103",103,"A"]
[null,"A104",104,"A"]
[null,"A105",105,"A"]
[null,"A106",106,"A"]
[null,"A107",107,"A"]
[null,"A108",108,"A"]
[null,"A109",109,"A"]
[null,"A110",110,"A"]
[null,"A111",111,"A"]
[null,"A112",112,"A"]
[null,"A113",113,"A"]
[null,"A114",114,"A"]
[null,"A115",115,"A"]
[null,"A116",116,"A"]
[null,"A117",117,"A"]
[null,"A118",118,"A"]
[null,"A119",119,"A"]
[null,"A120",120,"A"]
[null,"A121",121,"A"]
[null,"A122",122,"A"]
[null,"A123",123,"A"]
[null,"A124",124,"A"]
[null,"A125",125,"A"]
[null,"A126",126,"A"]
[null,"A127",127,"A"]
[null,"A128",128,"A"]
[null,"A129",129,"A"]
[null,"A130",130,"A"]
[null,"A131",131,"A"]
[null,"A132",132,"A"]
[null,"A133",133,"A"]
[null,"A134",134,"A"]
[null,"A135",135,"A"]
[null,"A136",136,"A"]
[null,"A137",137,"A"]
[null,"A138",138,"A"]
[null,"A139",139,"A"]
[null,"A140",140,"A"]
[null,"A141",141,"A"]
[null,"A142",142,"A"]
[null,"A143",143,"A"]
[null,"A144",144,"A"]
[null,"A145",145,"A"]
[null,"A146",146,"A"]
[null,"A147",147,"A"]
[null,"A148",148,"A"]
[null,"A149",149,"A"]
[null,"A150",150,"A"]
[null,"B1",1,"B"]
[null,"B2",2,"B"]
[null,"B3",3,"B"]
[null,"B4",4,"B"]
[null,"B5",5,"B"]
[null,"B6",6,"B"]
[null,"B7",7,"B"]
[null,"B8",8,"B"]
[null,"B9",9,"B"]
[null,"B10",10,"B"]
[null,"B11",11,"B"]
[null,"B12",12,"B"]
[null,"B13",13,"B"]
[null,"B14",14,"B"]
[null,"B15",15,"B"]
[null,"B16",16,"B"]
[null,"B17",17,"B"]
[null,"B18",18,"B"]
[null,"B19",19,"B"]
[null,"B20",20,"B"]
[null,"B21",21,"B"]
[null,"B22",22,"B"]
[null,"B23",23,"B"]
[null,"B24",24,"B"]
[null,"B25",25,"B"]
[null,"B26",26,"B"]
[null,"B27",27,"B"]
[null,"B28",28,"B"]
[null,"B29",29,"B"]
[null,"B30",30,"B"]
[null,"B31",31,"B"]
[null,"B32",32,"B"]
[null,"B33",33,"B"]
[null,"B34",34,"B"]
[null,"B35",35,"B"]
[null,"B36",36,"B"]
[null,"B37",37,"B"]
[null,"B38",38,"B"]
[null,"B39",39,"B"]
[null,"B40",40,"B"]
[null,"B41",41,"B"]
[null,"B42",42,"B"]
[null,"B43",43,"B"]
[null,"B44",44,"B"]
[null,"B45",45,"B"]
[null,"B46",46,"B"]
[null,"B47",47,"B"]
[null,"B48",48,"B"]
[null,"B49",49,"B"]
[null,"B50",50,"B"]
[null,"B51",51,"B"]
[null,"B52",52,"B"]
[null,"B53",53,"B"]
[null,"B54",54,"B"]
[null,"B55",55,"B"]
[null,"B56",56,"B"]
[null,"B57",57,"B"]
[null,"B58",58,"B"]
[null,"B59",59,"B"]
[null,"B60",60,"B"]
[null,"B61",61,"B"]
[null,"B62",62,"B"]
[null,"B63",63,"B"]
[null,"B64",64,"B"]
[null,"B65",65,"B"]
[null,"B66",66,"B"]
[null,"B67",67,"B"]
[null,"B68",68,"B"]
[null,"B69",69,"B"]
[null,"B70",70,"B"]
[null,"B71",71,"B"]
[null,"B72",72,"B"]
[null,"B73",73,"B"]
[null,"B74",74,"B"]
[null,"B75",75,"B"]
[null,"B76",76,"B"]
[null,"B77",77,"B"]
[null,"B78",78,"B"]
[null,"B79",79,"B"]
[null,"B80",80,"B"]
[null,"B81",81,"B"]
[null,"B82",82,"B"]
[null,"B83",83,"B"]
[null,"B84",84,"B"]
[null,"B85",85,"B"]
[null,"B86",86,"B"]
[null,"B87",87,"B"]
[null,"B88",88,"B"]
[null,"B89",89,"B"]
[null,"B90",90,"B"]
[null,"B91",91,"B"]
[null,"B92",92,"B"]
[null,"B93",93,"B"]
[null,"B94",94,"B"]
[null,"B95",95,"B"]
[null,"B96",96,"B"]
[null,"B97",97,"B"]
[null,"B98",98,"B"]
[null,"B99",99,"B"]
[null,"B100",100,"B"]
[null,"B101",101,"B"]
[null,"B102",102,"B"]
[null,"B103",103,"B"]
[null,"B104",104,"B"]
[null,"B105",105,"B"]
[null,"B106",106,"B"]
[null,"B107",107,"B"]
[null,"B108",108,"B"]
[null,"B109",109,"B"]
[null,"B110",110,"B"]
[null,"B111",111,"B"]
[null,"B112",112,"B"]
[null,"B113",113,"B"]
[null,"B114",114,"B"]
[null,"B115",115,"B"]
[null,"B116",116,"B"]
[null,"B117",117,"B"]
[null,"B118",118,"B"]
[null,"B119",119,"B"]
[null,"B120",120,"B"]
[null,"B121",121,"B"]
[null,"B122",122,"B"]
[null,"B123",123,"B"]
[null,"B124",124,"B"]
[null,"B125",125,"B"]
[null,"B126",126,"B"]
[null,"B127",127,"B"]
[null,"B128",128,"B"]
[null,"B129",129,"B"]
[null,"B130",130,"B"]
[null,"B131",131,"B"]
[null,"B132",132,"B"]
[null,"B133",133,"B"]
[null,"B134",134,"B"]
[null,"B135",135,"B"]
[null,"B136",136,"B"]
[null,"B137",137,"B"]
[null,"B138",138,"B"]
[null,"B139",139,"B"]
[null,"B140",140,"B"]
[null,"B141",141,"B"]
[null,"B142",142,"B"]
[null,"B143",143,"B"]
[null,"B144",144,"B"]
[null,"B145",145,"B"]
[null,"B146",146,"B"]
[null,"B147",147,"B"]
[null,"B148",148,"B"]
[null,"B149",149,"B"]
[null,"B150",150,"B"]
[null,"C1",1,"C"]
[null,"C2",2,"C"]
[null,"C3",3,"C"]
[null,"C4",4,"C"]
[null,"C5",5,"C"]
[null,"C6",6,"C"]
[null,"C7",7,"C"]
[null,"C8",8,"C"]
[null,"C9",9,"C"]
[null,"C10",10,"C"]
[null,"C11",11,"C"]
[null,"C12",12,"C"]
[null,"C13",13,"C"]
[null,"C14",14,"C"]
[null,"C15",15,"C"]
[null,"C16",16,"C"]
[null,"C17",17,"C"]
[null,"C18",18,"C"]
[null,"C19",19,"C"]
[null,"C20",20,"C"]
[null,"C21",21,"C"]
[null,"C22",22,"C"]
[null,"C23",23,"C"]
[null,"C24",24,"C"]
[null,"C25",25,"C"]
[null,"C26",26,"C"]
[null,"C27",27,"C"]
[null,"C28",28,"C"]
[null,"C29",29,"C"]
[null,"C30",30,"C"]
[null,"C31",31,"C"]
[null,"C32",32,"C"]
[null,"C33",33,"C"]
[null,"C34",34,"C"]
[null,"C35",35,"C"]
[null,"C36",36,"C"]
[null,"C37",37,"C"]
[null,"C38",38,"C"]
[null,"C39",39,"C"]
[null,"C40",40,"C"]
[null,"C41",41,"C"]
[null,"C42",42,"C"]
[null,"C43",43,"C"]
[null,"C44",44,"C"]
[null,"C45",45,"C"]
[null,"C46",46,"C"]
[null,"C47",47,"C"]
[null,"C48",48,"C"]
[null,"C49",49,"C"]
[null,"C50",50,"C"]
[null,"C51",51,"C"]
[null,"C52",52,"C"]
[null,"C53",53,"C"]
[null,"C54",54,"C"]
[null,"C55",55,"C"]
[null,"C56",56,"C"]
[null,"C57",57,"C"]
[null,"C58",58,"C"]
[null,"C59",59,"C"]
[null,"C60",60,"C"]
[null,"C61",61,"C"]
[null,"C62",62,"C"]
[null,"C63",63,"C"]
[null,"C64",64,"C"]
[null,"C65",65,"C"]
[null,"C66",66,"C"]
[null,"C67",67,"C"]
[null,"C68",68,"C"]
[null,"C69",69,"C"]
[null,"C70",70,"C"]
[null,"C71",71,"C"]
[null,"C72",72,"C"]
[null,"C73",73,"C"]
[null,"C74",74,"C"]
[null,"C75",75,"C"]
[null,"C76",76,"C"]
[null,"C77",77,"C"]
[null,"C78",78,"C"]
[null,"C79",79,"C"]
[null,"C80",80,"C"]
[null,"C81",81,"C"]
[null,"C82",82,"C"]
[null,"C83",83,"C"]
[null,"C84",84,"C"]
[null,"C85",85,"C"]
[null,"C86",86,"C"]
[null,"C87",87,"C"]
[null,"C88",88,"C"]
[null,"C89",89,"C"]
[null,"C90",90,"C"]
[null,"C91",91,"C"]
[null,"C92",92,"C"]
[null,"C93",93,"C"]
[null,"C94",94,"C"]
[null,"C95",95,"C"]
[null,"C96",96,"C"]
[null,"C97",97,"C"]
[null,"C98",98,"C"]
[null,"C99",99,"C"]
[null,"C100",100,"C"]
[null,"C101",101,"C"]
[null,"C102",102,"C"]
[null,"C103",103,"C"]
[null,"C104",104,"C"]
[null,"C105",105,"C"]
[null,"C106",106,"C"]
[null,"C107",107,"C"]
[null,"C108",108,"C"]
[null,"C109",109,"C"]
[null,"C110",110,"C"]
[null,"C111",111,"C"]
[null,"C112",112,"C"]
[null,"C113",113,"C"]
[null,"C114",114,"C"]
[null,"C115",115,"C"]
[null,"C116",116,"C"]
[null,"C117",117,"C"]
[null,"C118",118,"C"]
[null,"C119",119,"C"]
[null,"C120",120,"C"]
[null,"C121",121,"C"]
[null,"C122",122,"C"]
[null,"C123",123,"C"]
[null,"C124",124,"C"]
[null,"C125",125,"C"]
[null,"C126",126,"C"]
[null,"C127",127,"C"]
[null,"C128",128,"C"]
[null,"C129",129,"C"]
[null,"C130",130,"C"]
[null,"C131",131,"C"]
[null,"C132",132,"C"]
[null,"C133",133,"C"]
[null,"C134",134,"C"]
[null,"C135",135,"C"]
[null,"C136",136,"C"]
[null,"C137",137,"C"]
[null,"C138",138,"C"]
[null,"C139",139,"C"]
[null,"C140",140,"C"]
[null,"C141",141,"C"]
[null,"C142",142,"C"]
[null,"C143",143,"C"]
[null,"C144",144,"C"]
[null,"C145",145,"C"]
[null,"C146",146,"C"]
[null,"C147",147,"C"]
[null,"C148",148,"C"]
[null,"C149",149,"C"]
[null,"C150",150,"C"]
[null,"D1",1,"D"]
[null,"D2",2,"D"]
[null,"D3",3,"D"]
[null,"D4",4,"D"]
[null,"D5",5,"D"]
[null,"D6",6,"D"]
[null,"D7",7,"D"]
[null,"D8",8,"D"]
[null,"D9",9,"D"]
[null,"D10",10,"D"]
[null,"D11",11,"D"]
[null,"D12",12,"D"]
[null,"D13",13,"D"]
[null,"D14",14,"D"]
[null,"D15",15,"D"]
[null,"D16",16,"D"]
[null,"D17",17,"D"]
[null,"D18",18,"D"]
[null,"D19",19,"D"]
[null,"D20",20,"D"]
[null,"D21",21,"D"]
[null,"D22",22,"D"]
[null,"D23",23,"D"]
[null,"D24",24,"D"]
[null,"D25",25,"D"]
[null,"D26",26,"D"]
[null,"D27",27,"D"]
[null,"D28",28,"D"]
[null,"D29",29,"D"]
[null,"D30",30,"D"]
[null,"D31",31,"D"]
[null,"D32",32,"D"]
[null,"D33",33,"D"]
[null,"D34",34,"D"]
[null,"D35",35,"D"]
[null,"D36",36,"D"]
[null,"D37",37,"D"]
[null,"D38",38,"D"]
[null,"D39",39,"D"]
[null,"D40",40,"D"]
[null,"D41",41,"D"]
[null,"D42",42,"D"]
[null,"D43",43,"D"]
[null,"D44",44,"D"]
[null,"D45",45,"D"]
[null,"D46",46,"D"]
[null,"D47",47,"D"]
[null,"D48",48,"D"]
[null,"D49",49,"D"]
[null,"D50",50,"D"]
[null,"D51",51,"D"]
[null,"D52",52,"D"]
[null,"D53",53,"D"]
[null,"D54",54,"D"]
[null,"D55",55,"D"]
[null,"D56",56,"D"]
[null,"D57",57,"D"]
[null,"D58",58,"D"]
[null,"D59",59,"D"]
[null,"D60",60,"D"]
[null,"D61",61,"D"]
[null,"D62",62,"D"]
[null,"D63",63,"D"]
[null,"D64",64,"D"]
[null,"D65",65,"D"]
[null,"D66",66,"D"]
[null,"D67",67,"D"]
[null,"D68",68,"D"]
[null,"D69",69,"D"]
[null,"D70",70,"D"]
[null,"D71",71,"D"]
[null,"D72",72,"D"]
[null,"D73",73,"D"]
[null,"D74",74,"D"]
[null,"D75",75,"D"]
[null,"D76",76,"D"]
[null,"D77",77,"D"]
[null,"D78",78,"D"]
[null,"D79",79,"D"]
[null,"D80",80,"D"]
[null,"D81",81,"D"]
[null,"D82",82,"D"]
[null,"D83",83,"D"]
[null,"D84",84,"D"]
[null,"D85",85,"D"]
[null,"D86",86,"D"]
[null,"D87",87,"D"]
[null,"D88",88,"D"]
[null,"D89",89,"D"]
[null,"D90",90,"D"]
[null,"D91",91,"D"]
[null,"D92",92,"D"]
[null,"D93",93,"D"]
[null,"D94",94,"D"]
[null,"D95",95,"D"]
[null,"D96",96,"D"]
[null,"D97",97,"D"]
[null,"D98",98,"D"]
[null,"D99",99,"D"]
[null,"D100",100,"D"]
[null,"D101",101,"D"]
[null,"D102",102,"D"]
[null,"D103",103,"D"]
[null,"D104",104,"D"]
[null,"D105",105,"D"]
[null,"D106",106,"D"]
[null,"D107",107,"D"]
[null,"D108",108,"D"]
[null,"D109",109,"D"]
[null,"D110",110,"D"]
[null,"D111",111,"D"]
[null,"D112",112,"D"]
[null,"D113",113,"D"]
[null,"D114",114,"D"]
[null,"D115",115,"D"]
[null,"D116",116,"D"]
[null,"D117",117,"D"]
[null,"D118",118,"D"]
[null,"D119",119,"D"]
[null,"D120",120,"D"]
[null,"D121",121,"D"]
[null,"D122",122,"D"]
[null,"D123",123,"D"]
[null,"D124",124,"D"]
[null,"D125",125,"D"]
[null,"D126",126,"D"]
[null,"D127",127,"D"]
[null,"D128",128,"D"]
[null,"D129",129,"D"]
[null,"D130",130,"D"]
[null,"D131",131,"D"]
[null,"D132",132,"D"]
[null,"D133",133,"D"]
[null,"D134",134,"D"]
[null,"D135",135,"D"]
[null,"D136",136,"D"]
[null,"D137",137,"D"]
[null,"D138",138,"D"]
[null,"D139",139,"D"]
[null,"D140",140,"D"]
[null,"D141",141,"D"]
[null,"D142",142,"D"]
[null,"D143",143,"D"]
[null,"D144",144,"D"]
[null,"D145",145,"D"]
[null,"D146",146,"D"]
[null,"D147",147,"D"]
[null,"D148",148,"D"]
[null,"D149",149,"D"]
[null,"D150",150,"D"]
[null,"E1",1,"E"]
[null,"E2",2,"E"]
[null,"E3",3,"E"]
[null,"E4",4,"E"]
[null,"E5",5,"E"]
[null,"E6",6,"E"]
[null,"E7",7,"E"]
[null,"E8",8,"E"]
[null,"E9",9,"E"]
[null,"E10",10,"E"]
[null,"E11",11,"E"]
[null,"E12",12,"E"]
[null,"E13",13,"E"]
[null,"E14",14,"E"]
[null,"E15",15,"E"]
[null,"E16",16,"E"]
[null,"E17",17,"E"]
[null,"E18",18,"E"]
[null,"E19",19,"E"]
[null,"E20",20,"E"]
[null,"E21",21,"E"]
[null,"E22",22,"E"]
[null,"E23",23,"E"]
[null,"E24",24,"E"]
[null,"E25",25,"E"]
[null,"E26",26,"E"]
[null,"E27",27,"E"]
[null,"E28",28,"E"]
[null,"E29",29,"E"]
[null,"E30",30,"E"]
[null,"E31",31,"E"]
[null,"E32",32,"E"]
[null,"E33",33,"E"]
[null,"E34",34,"E"]
[null,"E35",35,"E"]
[null,"E36",36,"E"]
[null,"E37",37,"E"]
[null,"E38",38,"E"]
[null,"E39",39,"E"]
[null,"E40",40,"E"]
[null,"E41",41,"E"]
[null,"E42",42,"E"]
[null,"E43",43,"E"]
[null,"E44",44,"E"]
[null,"E45",45,"E"]
[null,"E46",46,"E"]
[null,"E47",47,"E"]
[null,"E48",48,"E"]
[null,"E49",49,"E"]
[null,"E50",50,"E"]
[null,"E51",51,"E"]
[null,"E52",52,"E"]
[null,"E53",53,"E"]
[null,"E54",54,"E"]
[null,"E55",55,"E"]
[null,"E56",56,"E"]
[null,"E57",57,"E"]
[null,"E58",58,"E"]
[null,"E59",59,"E"]
[null,"E60",60,"E"]
[null,"E61",61,"E"]
[null,"E62",62,"E"]
[null,"E63",63,"E"]
[null,"E64",64,"E"]
[null,"E65",65,"E"]
[null,"E66",66,"E"]
[null,"E67",67,"E"]
[null,"E68",68,"E"]
[null,"E69",69,"E"]
[null,"E70",70,"E"]
[null,"E71",71,"E"]
[null,"E72",72,"E"]
[null,"E73",73,"E"]
[null,"E74",74,"E"]
[null,"E75",75,"E"]
[null,"E76",76,"E"]
[null,"E77",77,"E"]
[null,"E78",78,"E"]
[null,"E79",79,"E"]
[null,"E80",80,"E"]
[null,"E81",81,"E"]
[null,"E82",82,"E"]
[null,"E83",83,"E"]
[null,"E84",84,"E"]
[null,"E85",85,"E"]
[null,"E86",86,"E"]
[null,"E87",87,"E"]
[null,"E88",88,"E"]
[null,"E89",89,"E"]
[null,"E90",90,"E"]
[null,"E91",91,"E"]
[null,"E92",92,"E"]
[null,"E93",93,"E"]
[null,"E94",94,"E"]
[null,"E95",95,"E"]
[null,"E96",96,"E"]
[null,"E97",97,"E"]
[null,"E98",98,"E"]
[null,"E99",99,"E"]
[null,"E100",100,"E"]
[null,"E101",101,"E"]
[null,"E102",102,"E"]
[null,"E103",103,"E"]
[null,"E104",104,"E"]
[null,"E105",105,"E"]
[null,"E106",106,"E"]
[null,"E107",107,"E"]
[null,"E108",108,"E"]
[null,"E109",109,"E"]
[null,"E110",110,"E"]
[null,"E111",111,"E"]
[null,"E112",112,"E"]
[null,"E113",113,"E"]
[null,"E114",114,"E"]
[null,"E115",115,"E"]
[null,"E116",116,"E"]
[null,"E117",117,"E"]
[null,"E118",118,"E"]
[null,"E119",119,"E"]
[null,"E120",120,"E"]
[null,"E121",121,"E"]
[null,"E122",122,"E"]
[null,"E123",123,"E"]
[null,"E124",124,"E"]
[null,"E125",125,"E"]
[null,"E126",126,"E"]
[null,"E127",127,"E"]
[null,"E128",128,"E"]
[null,"E129",129,"E"]
[null,"E130",130,"E"]
[null,"E131",131,"E"]
[null,"E132",132,"E"]
[null,"E133",133,"E"]
[null,"E134",134,"E"]
[null,"E135",135,"E"]
[null,"E136",136,"E"]
[null,"E137",137,"E"]
[null,"E138",138,"E"]
[null,"E139",139,"E"]
[null,"E140",140,"E"]
[null,"E141",141,"E"]
[null,"E142",142,"E"]
[null,"E143",143,"E"]
[null,"E144",144,"E"]
[null,"E145",145,"E"]
[null,"E146",146,"E"]
[null,"E147",147,"E"]
[null,"E148",148,"E"]
[null,"E149",149,"E"]
[null,"E150",150,"E"]

{"sheet":"Check_Alert","index":12,"n_rows":28,"n_cols":8,"rows_kept":28,"cut":false,"hidden":false,"merged":[]}
["Checks and Alerts",null,null,null,null,{"$f":"InpC!$F$9","v":"Case 1"}]
[null,null,null,null,null,{"$f":"$F$9","v":0},"Error Checks"]
[null,null,null,null,null,{"$f":"$F$21","v":0},"Alerts"]
[]
[null,null,null,null,null,"Constant","Unit","Total"]
[]
["CHECK SUMMARY"]
[]
[null,null,null,null,"Total checks",{"$f":"SUM(F11:F16)","v":0},"check "]
[]
[null,null,null,null,"[do not delete row]"]
[]
[null,null,null,null,"Check #1",0,"check"]
[null,null,null,null,"Check #2",0,"check"]
[]
[null,null,null,null,"[do not delete row]"]
[]
[]
["ALERT SUMMARY"]
[]
[null,null,null,null,"Total alerts",{"$f":" SUM(F23:F28)","v":0},"alert "]
[]
[null,null,null,null,"[do not delete row]"]
[]
[null,null,null,null,"Alert #1",0,"alert"]
[null,null,null,null,"Alert #2",0,"alert"]
[]
[null,null,null,null,"[do not delete row]"]

{"sheet":"FHWA_Study","index":13,"n_rows":25,"n_cols":7,"rows_kept":25,"cut":false,"hidden":false,"merged":[[0,0,0,6],[1,0,2,0],[1,1,1,6],[13,0,13,6],[24,0,24,4]]}
["Table 13. 2000 Pavement, Congestion, Crash, Air Pollution, and Noise Costs for Illustrative Vehicles Under Specific Conditions"]
["Vehicle Class/Highway Class","Cents per Mile"]
[null,"Pavement","Congestion","Crash","Air Pollution","Noise","Total"]
["Autos/Rural Interstate",0,0.78,0.98,1.1399999999999999,0.01,2.91]
["Autos/Urban Interstate",0.1,7.7,1.19,1.33,0.09,10.41]
["40 kip 4-axle S.U. Truck/Rural Interstate",1,2.4500000000000002,0.47,3.85,0.09,7.86]
["40 kip 4-axle S.U. Truck/Urban Interstate",3.1,24.48,0.86,4.49,1.5,34.43]
["60 kip 4-axle S.U. Truck/Rural Interstate",5.6,3.27,0.47,3.85,0.11,13.3]
["60 kip 4-axle S.U. Truck/Urban Interstate",18.100000000000001,32.64,0.86,4.49,1.68,57.77]
["60 kip 5-axle Comb/Rural Interstate",3.3,1.88,0.88,3.85,0.17,10.08]
["60 kip 5-axle Comb/Urban Interstate",10.5,18.39,1.1499999999999999,4.49,2.75,37.28]
["80 kip 5-axle Comb/Rural Interstate",12.7,2.23,0.88,3.85,0.19,19.850000000000001]
["80 kip 5-axle Comb/Urban Interstate",40.9,20.059999999999999,1.1499999999999999,4.49,3.04,69.64]
["NOTE: S.U. = Single Unit, Comb. = Combination; Air pollution costs are averages of costs of travel on all rural and urban highway classes, not just Interstate. Available data do not allow differences in air pollution costs for heavy truck classes to be distinguished."]
[]
[]
[]
[]
[null,"Miles","Share","Pavement","Congestion"]
["Rural",{"$f":" InpC!F$69","v":0.9},{"$f":"B20 / SUM($B$20:$B$21)","v":0.9},{"$f":"$C20 * B10","v":2.9699999999999998},{"$f":"$C20 * C10","v":1.6919999999999999}]
["Urban",{"$f":" InpC!F$68","v":0.1},{"$f":"B21 / SUM($B$20:$B$21)","v":0.1},{"$f":"$C21 * B11","v":1.05},{"$f":"$C21 * C11","v":1.8390000000000002}]
[null,null,"Weighted average",{"$f":"SUM(D20:D21)","v":4.0199999999999996},{"$f":"SUM(E20:E21)","v":3.5310000000000001}]
[null,null,"GDP Inflator",{"$f":"GDP_Deflator!$C$38","v":1.4390097082404774},{"$f":"GDP_Deflator!$C$38","v":1.4390097082404774}]
[null,null,"cents per mile (2017 USD)",{"$f":"D23 * D22","v":5.7848190271267184},{"$f":"E23 * E22","v":5.0811432797971259}]
["Source: http://www.dot.state.oh.us/Divisions/Planning/TechServ/TIM/Documents/RI339/RI339.pdf (pg. 89)"]

{"sheet":"GDP_Deflator","index":14,"n_rows":39,"n_cols":22,"rows_kept":39,"cut":false,"hidden":false,"merged":[[0,0,0,19],[1,0,1,19],[2,0,2,19],[3,0,3,19]]}
["Table 1.1.9. Implicit Price Deflators for Gross Domestic Product"]
["[Index numbers, 2012=100]"]
["Bureau of Economic Analysis"]
["Last Revised on: July 26, 2019 - Next Release Date August 29, 2019"]
[]
["Line","","2000","2001","2002","2003","2004","2005","2006","2007","2008","2009","2010","2011","2012","2013","2014","2015","2016","2017",2018,2019]
["Line","","","","","","","","","","","","","","","","","","",""]
["1","        Gross domestic product",78.078000000000003,79.790000000000006,81.052000000000007,82.557000000000002,84.78,87.421000000000006,90.066000000000003,92.486000000000004,94.284999999999997,95.004000000000005,96.111000000000004,98.117999999999995,100,101.755,103.63800000000001,104.717,105.801,107.794,110.42,112.355]
["2","Personal consumption expenditures",78.234999999999999,79.738,80.789000000000001,82.358000000000004,84.411000000000001,86.811999999999998,89.174000000000007,91.438000000000002,94.18,94.093999999999994,95.704999999999998,98.131,100,101.346,102.83,103.045,104.09099999999999,105.929,108.143,109.67100000000001]
["3","    Goods",89.081999999999994,89.015000000000001,88.165999999999997,88.054000000000002,89.292000000000002,91.084000000000003,92.305999999999997,93.331000000000003,96.122,93.811999999999998,95.183000000000007,98.772999999999996,100,99.406999999999996,98.92,95.885000000000005,94.317999999999998,94.585999999999999,95.231999999999999,94.786000000000001]
["4","        Durable goods",125.717,123.254,120.143,115.752,113.488,112.309,110.38800000000001,108.038,106.012,104.02,102.107,101.28,100,97.968000000000004,95.429000000000002,93.358999999999995,91.135999999999996,89.04,87.533000000000001,86.486000000000004]
["5","        Nondurable goods",73.989999999999995,74.775999999999996,74.781000000000006,76.326999999999998,78.97,81.998000000000005,84.552999999999997,87.040999999999997,91.903999999999996,89.466999999999999,92.182000000000002,97.652000000000001,100,100.08199999999999,100.599,97.075999999999993,95.858000000000004,97.427000000000007,99.299000000000007,99.203999999999994]
["6","    Services",72.938000000000002,75.171000000000006,77.123000000000005,79.506,81.965000000000003,84.673000000000002,87.616,90.516000000000005,93.234999999999999,94.230999999999995,95.956999999999994,97.813999999999993,100,102.316,104.804,106.70399999999999,109.12,111.79300000000001,114.851,117.456]
["7","Gross private domestic investment",86.861999999999995,87.367000000000004,87.927000000000007,88.503,91.156999999999996,94.912999999999997,98.13,99.584999999999994,100.59699999999999,99.366,97.698999999999998,98.748000000000005,100,100.876,102.872,103.82599999999999,103.745,105.37,107.968,109.401]
["8","    Fixed investment",86.486000000000004,87.241,87.5,88.265000000000001,90.843000000000004,94.596999999999994,97.957999999999998,99.456000000000003,100.29600000000001,99.075999999999993,97.567999999999998,98.641000000000005,100,101.09099999999999,103.172,104.187,104.23399999999999,106.057,108.50700000000001,110.15900000000001]
["9","        Nonresidential",92.718000000000004,92.346000000000004,91.863,91.156000000000006,92.055000000000007,94.442999999999998,96.745000000000005,98.31,99.831999999999994,99.183999999999997,97.415999999999997,98.558999999999997,100,100.251,101.46899999999999,102.042,101.146,102.116,103.515,104.68899999999999]
["10","            Structures",55.283000000000001,58.177999999999997,60.603000000000002,62.768999999999998,67.415999999999997,75.733000000000004,84.748999999999995,89.748000000000005,94.334999999999994,92.613,92.006,95.361999999999995,100,101.455,107.19799999999999,109.598,109.958,112.952,117.062,121.075]
["11","            Equipment",114.224,110.858,108.53100000000001,105.72499999999999,104.84099999999999,104.598,103.56,103.191,102.542,103.16800000000001,99.471000000000004,99.447000000000003,100,99.787000000000006,99.168999999999997,98.671999999999997,97.436000000000007,97.287000000000006,97.396000000000001,97.525000000000006]
["12","            Intellectual property products",97.813999999999993,97.683999999999997,96.376000000000005,95.647000000000006,95.334999999999994,95.951999999999998,97.087999999999994,98.284000000000006,99.834000000000003,98.588999999999999,98.305999999999997,99.516999999999996,100,100.081,100.791,101.67700000000001,100.464,101.742,103.282,104.21899999999999]
["13","        Residential",75.004000000000005,78.563999999999993,80.510000000000005,84.325000000000003,90.242999999999995,96.706000000000003,102.355,103.708,102.249,98.671000000000006,98.316999999999993,99.049000000000007,100,105.054,111.11799999999999,114.129,118.148,123.51,130.488,134.34200000000001]
["14","    Change in private inventories","---","---","---","---","---","---","---","---","---","---","---","---","---","---","---","---","---","---","---","---"]
["15","Net exports of goods and services","---","---","---","---","---","---","---","---","---","---","---","---","---","---","---","---","---","---","---","---"]
["16","    Exports",79.466999999999999,78.834999999999994,78.200999999999993,79.400000000000006,82.284000000000006,85.131,87.841999999999999,91.138999999999996,95.41,89.694000000000003,93.347999999999999,99.242000000000004,100,100.16800000000001,100.27200000000001,95.385000000000005,93.454999999999998,95.85,99.103999999999999,98.888000000000005]
["17","        Goods",80.024000000000001,79.557000000000002,78.728999999999999,79.506,82.314999999999998,84.933999999999997,87.585999999999999,91.001999999999995,95.712999999999994,88.921000000000006,92.966999999999999,99.793000000000006,100,99.311999999999998,98.308000000000007,91.301000000000002,87.724999999999994,89.962999999999994,93.186000000000007,92.06]
["18","        Services",78.159000000000006,77.106999999999999,76.951999999999998,79.171999999999997,82.236000000000004,85.634,88.49,91.504000000000005,94.745999999999995,91.385999999999996,94.197000000000003,97.998999999999995,100,102.099,104.708,104.58199999999999,106.331,109.078,112.389,114.333]
["19","    Imports",76.221000000000004,74.222999999999999,73.242000000000004,75.453999999999994,79.06,83.703000000000003,86.909000000000006,89.921000000000006,98.96,87.986999999999995,92.783000000000001,99.825999999999993,100,98.635999999999996,97.853999999999999,89.947000000000003,86.695999999999998,88.622,91.180999999999997,89.948999999999998]
["20","        Goods",76.641000000000005,74.463999999999999,73.096999999999994,74.686999999999998,78.231999999999999,83.183000000000007,86.528000000000006,89.429000000000002,99.233999999999995,86.628,92.052000000000007,99.912999999999997,100,98.054000000000002,96.738,87.581000000000003,83.796999999999997,85.692999999999998,88.153000000000006,86.554000000000002]
["21","        Services",74.259,73.213999999999999,74.271000000000001,79.866,83.817999999999998,86.721000000000004,89.134,92.77,97.798000000000002,94.510999999999996,96.415999999999997,99.391999999999996,100,101.575,103.55800000000001,102.286,101.861,103.943,107.026,107.76300000000001]
["22","Government consumption expenditures and gross investment",68.600999999999999,70.566999999999993,72.393000000000001,75.028000000000006,78.153000000000006,82.11,85.661000000000001,89.492000000000004,93.316999999999993,92.930999999999997,95.385999999999996,98.284999999999997,100,102.33199999999999,104.435,104.705,105.05,107.64700000000001,111.40300000000001,113.788]
["23","    Federal",72.885999999999996,74.236000000000004,76.631,80.007999999999996,82.76,86.203999999999994,88.948999999999998,91.59,94.403999999999996,94.213999999999999,96.421000000000006,99.07,100,100.931,102.63200000000001,103.282,103.9,106.04,109.336,111.58199999999999]
["24","        National defense",71.908000000000001,73.27,75.713999999999999,79.504999999999995,82.263000000000005,86.010999999999996,89.022000000000006,91.75,94.801000000000002,94.126000000000005,96.128,98.945999999999998,100,100.60899999999999,102.056,102.402,102.776,104.518,107.60899999999999,109.434]
["25","        Nondefense",74.578000000000003,75.906000000000006,78.221999999999994,80.894999999999996,83.637,86.531000000000006,88.799000000000007,91.281999999999996,93.664000000000001,94.364000000000004,96.941999999999993,99.289000000000001,100,101.476,103.593,104.718,105.70099999999999,108.435,112.04,114.922]
["26","    State and local",66.031999999999996,68.281000000000006,69.814999999999998,72.05,75.369,79.608999999999995,83.617000000000004,88.132999999999996,92.558000000000007,92.048000000000002,94.668999999999997,97.739000000000004,100,103.279,105.645,105.67700000000001,105.854,108.73099999999999,112.77200000000001,115.246]
["","Addendum:","","","","","","","","","","","","","","","","",""]
["27","    Gross national product",78.052999999999997,79.763999999999996,81.025999999999996,82.533000000000001,84.754000000000005,87.394999999999996,90.040999999999997,92.46,94.268000000000001,94.997,96.102000000000004,98.117999999999995,100,101.754,103.626,104.679,105.759,107.73099999999999,110.32,"---"]
[]
[]
[null,null,{"$f":"$V$8  / C8","v":1.4390097082404774},1.4081338513598194,1.3862088535754824,1.3609385030948316,1.3252535975465911,1.2852175106667734,1.2474740745675394,1.2148325151914885,1.1916529670679323,1.1826344153930362,1.1690129121536557,1.1451007969995313,1.12355,1.1041717851702619,1.0841100754549489,1.0729394463172168,1.0619464844377653,1.0423121880624153,1.0175239992754936,{"$f":"$V$8  / V8","v":1}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R8 / Q8 - 1","v":1.0411239120785787E-2},{"$f":"S8 / R8 - 1","v":1.0351709846538881E-2},1.8837251065679794E-2,2.43612817039911E-2,1.752399927549364E-2]

{"sheet":"EMFAC2021-ER-202xClass-Statewid","index":15,"n_rows":41,"n_cols":22,"rows_kept":41,"cut":false,"hidden":false,"merged":[]}
["Source: EMFAC2021 (v1.0.0) Emission Rates"]
["Region Type: Statewide"]
["Region: California"]
["Calendar Year: 2019, 2020, 2021, 2022, 2023, 2024, 2025, 2026, 2027, 2028, 2029, 2030, 2031, 2032, 2033, 2034, 2035, 2036, 2037, 2038, 2039, 2040, 2041, 2042, 2043, 2044, 2045, 2046, 2047, 2048, 2049, 2050"]
["Season: Annual"]
["Vehicle Classification: EMFAC202x Categories"]
["Units:  miles/day for CVMT and EVMT, g/mile for RUNEX, PMBW and PMTW, mph for Speed"]
[]
["Region","Calendar Year","Vehicle Category","Model Year","Speed","Fuel","Total VMT","CVMT","EVMT","NOx_RUNEX","PM2.5_RUNEX","PM10_RUNEX","CO2_RUNEX","CH4_RUNEX","N2O_RUNEX","ROG_RUNEX","TOG_RUNEX","CO_RUNEX","SOx_RUNEX","NH3_RUNEX","PM10_PMBW","PM2.5_PMBW"]
["Statewide",2019,"T7 NOOS Class 8","Aggregate",55,"Diesel",213179.862794285,213179.862794285,0,3.0601439734908902,6.0761476188059098E-2,6.3508840516225795E-2,1474.76175210662,3.8021570513191798E-3,0.232140380362511,8.18593986805837E-2,9.3190694154925396E-2,0.31653734485167501,1.39525541261968E-2,0.18770385391863001,7.2490323302482396E-2,2.5371613155868802E-2]
["Statewide",2020,"T7 NOOS Class 8","Aggregate",55,"Diesel",216980.24946244,216980.24946244,0,2.1509383490728098,4.1177370499647099E-2,4.3039228471765799E-2,1472.0416010362501,2.0814326717714599E-3,0.231920753716227,4.4812674649043503E-2,5.1015818889392002E-2,0.18147870054113399,1.39393536969348E-2,0.20013328282961901,7.1177759371198301E-2,2.4912215779919401E-2]
["Statewide",2021,"T7 NOOS Class 8","Aggregate",55,"Diesel",221288.841931412,221288.841931412,0,1.63443048205778,3.10322707962917E-2,3.2435412378037799E-2,1461.8116698056001,1.19411632711005E-3,0.23030902388481,2.5708997069960798E-2,2.9267736162162401E-2,0.106064663334305,1.3842482365568299E-2,0.20813495249542899,7.03608599656914E-2,2.46263009879919E-2]
["Statewide",2022,"T7 NOOS Class 8","Aggregate",55,"Diesel",225691.93808307499,225691.93808307499,0,1.34400962183825,2.5238968036406201E-2,2.6380162174750602E-2,1451.0875197052201,7.7470667246134204E-4,0.22861942966920101,1.6679222216641001E-2,1.8988024849756299E-2,6.5372298027316506E-2,1.3740931077042801E-2,0.21291030304931499,6.9886453506922394E-2,2.4460258727422801E-2]
["Statewide",2023,"T7 NOOS Class 8","Aggregate",55,"Diesel",228442.33485105299,228442.33485105299,0,0.98579886929745097,2.3923654223878502E-2,2.5005375708238901E-2,1433.39848339841,4.7564489197328798E-4,0.22583251479539501,1.0240504091990401E-2,1.16580343883628E-2,4.7119658427954202E-2,1.3573426481068801E-2,0.219999999999999,6.93270503971921E-2,2.4264467639017202E-2]
["Statewide",2024,"T7 NOOS Class 8","Aggregate",55,"Diesel",231295.309747122,231295.309747122,0,0.933206152362278,2.3413980159398402E-2,2.44726564442082E-2,1412.79508092119,4.5046787689811599E-4,0.22258644034459801,9.6984498615081995E-3,1.1040946908825299E-2,4.3297463376534798E-2,1.3378324580220299E-2,0.22,6.93270503971921E-2,2.4264467639017202E-2]
["Statewide",2025,"T7 NOOS Class 8","Aggregate",55,"Diesel",235931.70682510501,235931.70682510501,0,0.89354090479638704,2.28441465630983E-2,2.3877057501282498E-2,1390.3493869890699,4.31490322231378E-4,0.219050112124826,9.2898683135923896E-3,1.05758079182771E-2,4.0019977829560197E-2,1.3165777280964099E-2,0.219999999999999,6.9508396720030605E-2,2.4327938852010698E-2]
["Statewide",2026,"T7 NOOS Class 8","Aggregate",55,"Diesel",238149.073538317,238149.073538317,0,0.86399100196218404,2.2540023406461201E-2,2.3559183245028901E-2,1365.9089417011201,4.17481214965745E-4,0.21519951001660401,8.9882560757657999E-3,1.0232445344623701E-2,3.7361364693691002E-2,1.29343408792079E-2,0.219999999999999,7.0127533365032704E-2,2.4544636677761401E-2]
["Statewide",2027,"T7 NOOS Class 8","Aggregate",55,"Diesel",234670.89768618299,234670.89768618299,0,0.84265153091370504,2.2307951639529099E-2,2.3316618222599301E-2,1336.7821352549399,4.0737341870428402E-4,0.21061056979943299,8.77063799403454E-3,9.9847037239415605E-3,3.5358227166010101E-2,1.26585274396763E-2,0.22,7.0793095235794301E-2,2.4777583332528001E-2]
["Statewide",2028,"T7 NOOS Class 8","Aggregate",55,"Diesel",239377.78875876701,239377.78875876701,0,0.82704444475343697,2.2133524322995101E-2,2.3134304076821401E-2,1306.88634489623,4.0003182109781601E-4,0.20590047585368201,8.6125754107933307E-3,9.8047615048489703E-3,3.3887588572711701E-2,1.2375432182337101E-2,0.219999999999999,7.1437855888530896E-2,2.5003249560985801E-2]
["Statewide",2029,"T7 NOOS Class 8","Aggregate",55,"Diesel",244189.026191168,244189.026191168,0,0.81546388307266304,2.1990000817495501E-2,2.29842910752792E-2,1278.3388824906999,3.9459948158874E-4,0.201402811526046,8.4956186308288006E-3,9.6716151137601798E-3,3.2799422415774798E-2,1.2105104784428901E-2,0.22,7.2071015003819502E-2,2.5224855251336799E-2]
["Statewide",2030,"T7 NOOS Class 8","Aggregate",55,"Diesel",249107.17480482699,249107.17480482699,0,0.80674139735993899,2.1871072044609599E-2,2.2859984871022001E-2,1252.03843424551,3.9050975252308598E-4,0.197259165194444,8.4075678855381093E-3,9.5713760427829208E-3,3.1992807983751703E-2,1.1856055266929099E-2,0.22,7.2695542912938296E-2,2.5443440019528401E-2]
["Statewide",2031,"T7 NOOS Class 8","Aggregate",55,"Diesel",256631.79177718901,256631.79177718901,0,0.800009013930576,2.1767326682590502E-2,2.27515486040957E-2,1228.58652025477,3.8735371048840802E-4,0.193564306594666,8.3396191659869893E-3,9.4940215979180693E-3,3.1388637275728E-2,1.16339796654265E-2,0.219999999999999,7.3313834907199296E-2,2.5659842217519699E-2]
["Statewide",2032,"T7 NOOS Class 8","Aggregate",55,"Diesel",264452.508936723,264452.508936723,0,0.79469494500566495,2.1674024379878899E-2,2.2654027585278201E-2,1208.4046920073199,3.8486825700488701E-4,0.19038465133544899,8.28610803405227E-3,9.4331032475467192E-3,3.0930885241328501E-2,1.14428698204371E-2,0.22,7.3925695923426099E-2,2.5873993573199101E-2]
["Statewide",2033,"T7 NOOS Class 8","Aggregate",55,"Diesel",269572.13448252401,269572.13448252401,0,0.79065962259070299,2.1596944746533699E-2,2.2573462752949001E-2,1191.4259324370901,3.8296449920692299E-4,0.18770964085074399,8.2451206507139808E-3,9.3864422316285098E-3,3.0588718937912301E-2,1.12820911204207E-2,0.22,7.4515066273757896E-2,2.6080273195815198E-2]
["Statewide",2034,"T7 NOOS Class 8","Aggregate",55,"Diesel",277747.47951787402,277747.47951787402,0,0.78749773849254301,2.15294264138788E-2,2.25028915408996E-2,1177.43924137361,3.8144729601258801E-4,0.185506031977764,8.2124556819901402E-3,9.3492556512359392E-3,3.0328266945308199E-2,1.11496455199388E-2,0.219999999999999,7.5034577935921901E-2,2.6262102277572599E-2]
["Statewide",2035,"T7 NOOS Class 8","Aggregate",55,"Diesel",286183.88063595601,286183.88063595601,0,0.78511109080909303,2.1475577018194299E-2,2.2446607314495399E-2,1166.36829477212,3.8029420003205601E-4,0.183761799832177,8.1876298417333394E-3,9.32099332187852E-3,3.0133953284636299E-2,1.10448102759284E-2,0.219999999999999,7.5457241285657894E-2,2.6410034449980298E-2]
["Statewide",2036,"T7 NOOS Class 8","Aggregate",55,"Diesel",332264.96890741301,332264.96890741301,0,0.78303072907951699,2.1422935280929398E-2,2.2391585351465602E-2,1157.84204817457,3.7931320707425601E-4,0.182418486208512,8.1665093323615504E-3,9.2969492296791304E-3,2.9979495429690601E-2,1.0964071819252399E-2,0.22,7.5779162128735894E-2,2.6522706745057498E-2]
["Statewide",2037,"T7 NOOS Class 8","Aggregate",55,"Diesel",342395.79688773799,342395.79688773799,0,0.78132794370240399,2.13753600037885E-2,2.2341858931404598E-2,1151.4772790627301,3.78514933896238E-4,0.18141571424295799,8.1493227297427095E-3,9.2773835908639204E-3,2.9861262647935798E-2,1.09038012618261E-2,0.219999999999999,7.6014073614228794E-2,2.6604925764980001E-2]
["Statewide",2038,"T7 NOOS Class 8","Aggregate",55,"Diesel",319830.717952554,319830.717952554,0,0.77962048197491896,2.1330255209351601E-2,2.22947146983128E-2,1146.8611207117301,3.7783531358037302E-4,0.18068843661487799,8.1346906907088304E-3,9.2607261282335197E-3,2.9767977845194301E-2,1.08600890026546E-2,0.22,7.6185784105460397E-2,2.66650244369111E-2]
["Statewide",2039,"T7 NOOS Class 8","Aggregate",55,"Diesel",329602.492601306,329602.492601306,0,0.77819813610604605,2.1280827210610101E-2,2.2243051784801699E-2,1143.4233656021499,3.7716027441450298E-4,0.180146816897374,8.1201572825781096E-3,9.2441809493784503E-3,2.9685573304602999E-2,1.0827535517507E-2,0.22,7.6312973613267096E-2,2.6709540764643401E-2]
["Statewide",2040,"T7 NOOS Class 8","Aggregate",55,"Diesel",339687.29127365397,339687.29127365397,0,0.77688786902711304,2.1231907779457899E-2,2.2191920434049502E-2,1140.9147685647499,3.7654331767085101E-4,0.179751586412533,8.1068743730702691E-3,9.2290593680159592E-3,2.9615337433598898E-2,1.0803780603676601E-2,0.22,7.6405833368900403E-2,2.6742041679115099E-2]
["Statewide",2041,"T7 NOOS Class 8","Aggregate",55,"Diesel",350095.48368989403,350095.48368989403,0,0.77566646529244199,2.1183384716427701E-2,2.21412033734271E-2,1139.0892596963799,3.7596850033906002E-4,0.17946397674690301,8.09449871354425E-3,9.2149706216967404E-3,2.95541259747811E-2,1.0786494126327701E-2,0.219999999999999,7.6473508170862098E-2,2.6765727859801702E-2]
["Statewide",2042,"T7 NOOS Class 8","Aggregate",55,"Diesel",360837.79304795299,360837.79304795299,0,0.77469862538783796,2.1141905201369E-2,2.2097848338759999E-2,1137.76344643935,3.7549330483423399E-4,0.179255094328336,8.0842678846343094E-3,9.2033236017666394E-3,2.9505184833133399E-2,1.0773939467605499E-2,0.219999999999999,7.6522667761165897E-2,2.6782933716408001E-2]
["Statewide",2043,"T7 NOOS Class 8","Aggregate",55,"Diesel",371925.30861341499,371925.30861341499,0,0.77396894899257496,2.11086201026385E-2,2.20630582355654E-2,1136.8019717336999,3.7511981365867601E-4,0.17910361359690999,8.0762267220439495E-3,9.1941693502611901E-3,2.94674353570131E-2,1.07648348770944E-2,0.22,7.6558236689908798E-2,2.6795382841467999E-2]
["Statewide",2044,"T7 NOOS Class 8","Aggregate",55,"Diesel",383369.498563795,383369.498563795,0,0.77348206196168301,2.1084932125555102E-2,2.20382991932721E-2,1136.10746190398,3.7485542741266201E-4,0.178994193290407,8.0705345586677395E-3,9.1876892555521807E-3,2.94405795406186E-2,1.0758258284316299E-2,0.219999999999999,7.6583934068182993E-2,2.6804376923864E-2]
["Statewide",2045,"T7 NOOS Class 8","Aggregate",55,"Diesel",395182.223083288,395182.223083288,0,0.77325706117097603,2.1072522710332699E-2,2.2025328679359302E-2,1135.6079447090599,3.7471192386561802E-4,0.17891549415292299,8.0674449666516893E-3,9.1841719902256303E-3,2.9425100507274E-2,1.0753528155186201E-2,0.22,7.6602435276421202E-2,2.6810852346747401E-2]
["Statewide",2046,"T7 NOOS Class 8","Aggregate",55,"Diesel",407375.74827670498,407375.74827670498,0,0.773222223784232,2.1069203368240801E-2,2.2021859251347399E-2,1135.2487312841899,3.74664787055628E-4,0.17885889993154899,8.0664301240585407E-3,9.1830166691844496E-3,2.9418491770690301E-2,1.0750126618858401E-2,0.219999999999999,7.6615752136794599E-2,2.6815513247878099E-2]
["Statewide",2047,"T7 NOOS Class 8","Aggregate",55,"Diesel",419962.760440388,419962.760440388,0,0.77331770041692904,2.10726537458658E-2,2.2025465639737798E-2,1134.9902731310201,3.7468907329501003E-4,0.17881817974426301,8.0669530001326196E-3,9.1836119237928004E-3,2.9418391806273401E-2,1.0747679174703101E-2,0.219999999999999,7.6625344883050894E-2,2.6818870709067799E-2]
["Statewide",2048,"T7 NOOS Class 8","Aggregate",55,"Diesel",432956.38098857203,432956.38098857203,0,0.77349644740778301,2.1080758095553601E-2,2.2033936432155898E-2,1134.80457676169,3.74762473452521E-4,0.17878892320565201,8.0685332853959006E-3,9.1854109582716996E-3,2.9422770027995201E-2,1.07459207411299E-2,0.219999999999999,7.6632248512432694E-2,2.6821286979351398E-2]
["Statewide",2049,"T7 NOOS Class 8","Aggregate",55,"Diesel",446370.18132137001,446370.18132137001,0,0.77368270131111305,2.1090156460777498E-2,2.2043759749750601E-2,1134.6721794012501,3.74850787671146E-4,0.178768063947598,8.0704346663052293E-3,9.1875755357013998E-3,2.9428748240742E-2,1.0744667017298801E-2,0.219999999999999,7.6637195110153003E-2,2.6823018288553501E-2]
["Statewide",2050,"T7 NOOS Class 8","Aggregate",55,"Diesel",460218.19916111301,460218.19916111301,0,0.77385748343329597,2.1099491301924699E-2,2.2053516670991799E-2,1134.5781788387201,3.7493992788309102E-4,0.17875325412069001,8.0723538306242196E-3,9.1897603581893098E-3,2.9435087365032499E-2,1.0743776888182901E-2,0.219999999999999,7.6640732256178096E-2,2.6824256289662299E-2]

{"sheet":"ElectricityEmission","index":16,"n_rows":65,"n_cols":11,"rows_kept":65,"cut":false,"hidden":false,"merged":[[0,0,0,8],[64,0,64,8]]}
["Total Emissions and Emissions Rates by State During 2019",null,null,null,null,null,null,null,null,null,"https://www.eia.gov/electricity/data/emissions/"]
["Year","Census Division and State","\nCarbon Dioxide (CO2)\n(Thousand Metric Tons)","\nSulfur Dioxide (SO2)\n(Thousand Metric Tons)","\nNitrogen Oxides (NOx)\n(Thousand Metric Tons)","Generation (Thousand Megawatthours)","Kilograms of CO2 per Megawatthour of Generation","Grams of\nSO2 per Megawatthour of Generation","Grams of\nNOx per Megawatthour of Generation"]
[2019,"New England",24813.495999999999,10.336,23.457999999999998,99997.032000000007,248.142,103.366,234.58799999999999]
[2019,"Connecticut",9516.5059999999994,0.39800000000000002,5.4119999999999999,40050.038,237.61500000000001,9.9320000000000004,135.12899999999999]
[2019,"Maine",1823.124,7.35,5.4770000000000003,10490.562,173.78700000000001,700.59900000000005,522.05200000000002]
[2019,"Massachusetts",8519.4359999999997,1.9219999999999999,7.7089999999999996,21515.635999999999,395.96499999999997,89.34,358.28500000000003]
[2019,"New Hampshire",1952.0360000000001,0.59,1.8520000000000001,18026.595000000001,108.286,32.704000000000001,102.712]
[2019,"Rhode Island",2995.66,4.2999999999999997E-2,1.819,7624.4030000000002,392.904,5.6390000000000002,238.61099999999999]
[2019,"Vermont",6.7329999999999997,3.4000000000000002E-2,1.19,2289.7979999999998,2.9409999999999998,14.877000000000001,519.71799999999996]
[2019,"Middle Atlantic",121032.068,61.951000000000001,81.748999999999995,431617.39399999997,280.41500000000002,143.53299999999999,189.40100000000001]
[2019,"New Jersey",18868.594000000001,2.7210000000000001,10.192,71018.774000000005,265.685,38.316000000000003,143.50899999999999]
[2019,"New York",24806.825000000001,8.0090000000000003,26.192,131603.28899999999,188.49700000000001,60.853999999999999,199.02600000000001]
[2019,"Pennsylvania",77356.649999999994,51.222000000000001,45.363999999999997,228995.33100000001,337.80900000000003,223.68,198.101]
[2019,"East North Central",301403.13799999998,309.44900000000001,218.166,586452.20200000005,513.94299999999998,527.66200000000003,372.01]
[2019,"Illinois",63035.610999999997,86.391999999999996,32.536999999999999,184470.052,341.71199999999999,468.327,176.38]
[2019,"Indiana",77843.591,44.061,62.286999999999999,102505.38099999999,759.41,429.84399999999999,607.64599999999996]
[2019,"Michigan",57231.574999999997,74.319999999999993,51.286000000000001,116701.34299999999,490.411,636.84199999999998,439.46300000000002]
[2019,"Ohio",68113.206999999995,88.283000000000001,50.378999999999998,120001.126,567.60500000000002,735.68499999999995,419.82]
[2019,"Wisconsin",35179.154000000002,16.391999999999999,21.678000000000001,62774.298999999999,560.40700000000004,261.11900000000003,345.32499999999999]
[2019,"West North Central",188297.68700000001,202.506,153.49600000000001,343171.26199999999,548.69899999999996,590.10199999999998,447.28699999999998]
[2019,"Iowa",28988.945,26.719000000000001,24.33,61673.544000000002,470.03899999999999,433.23200000000003,394.49599999999998]
[2019,"Kansas",20884.281999999999,4.423,15.464,50887.991999999998,410.39699999999999,86.92,303.89]
[2019,"Minnesota",25291.491000000002,16.202999999999999,21.327999999999999,59379.39,425.93,272.88,359.18799999999999]
[2019,"Missouri",57515.517,81.155000000000001,42.226999999999997,78278.751000000004,734.75300000000004,1036.7460000000001,539.447]
[2019,"Nebraska",23660.123,41.78,19.885000000000002,37297.614999999998,634.36,1120.184,533.15700000000004]
[2019,"North Dakota",28668.376,31.213999999999999,28.844000000000001,41147.324000000001,696.72500000000002,758.59900000000005,700.98500000000001]
[2019,"South Dakota",3288.953,1.0109999999999999,1.417,14506.647000000001,226.72,69.688000000000002,97.671999999999997]
[2019,"South Atlantic",325158.50300000003,203.292,214.75800000000001,811091.00399999996,400.89,250.64,264.77699999999999]
[2019,"Delaware",2649.732,0.25600000000000001,1.2310000000000001,5258.5379999999996,503.89100000000002,48.603999999999999,234.119]
[2019,"District of Columbia",110.248,1E-3,0.54100000000000004,174.08,633.31600000000003,5.8040000000000003,3105.9639999999999]
[2019,"Florida",98944.846999999994,40.113999999999997,51.326000000000001,245603.48499999999,402.86399999999998,163.327,208.97800000000001]
[2019,"Georgia",51074.116000000002,47.945,39.601999999999997,128691.569,396.87200000000001,372.56,307.72399999999999]
[2019,"Maryland",13109.023999999999,8.7710000000000008,7.2359999999999998,39328.688999999998,333.32,223.01900000000001,183.99600000000001]
[2019,"North Carolina",47372.182999999997,36.646999999999998,46.061999999999998,131173.861,361.14,279.37900000000002,351.15]
[2019,"South Carolina",25109.973999999998,21.134,13.241,100107.504,250.83,211.11099999999999,132.27099999999999]
[2019,"Virginia",29965.124,13.276,21.975999999999999,96827.638999999996,309.46899999999999,137.10599999999999,226.96100000000001]
[2019,"West Virginia",56823.254000000001,35.148000000000003,33.543999999999997,63925.639000000003,888.89599999999996,549.83199999999999,524.73]
[2019,"East South Central",161992.522,114.866,92.894000000000005,362769.55499999999,446.54399999999998,316.63499999999999,256.06900000000002]
[2019,"Alabama",50841.508999999998,31.588000000000001,25.838999999999999,142679.43299999999,356.334,221.392,181.09899999999999]
[2019,"Kentucky",58804.932999999997,48.075000000000003,39.643999999999998,71804.254000000001,818.96199999999999,669.52300000000002,552.11900000000003]
[2019,"Mississippi",25018.343000000001,11.818,15.757999999999999,65958.759999999995,379.303,179.16800000000001,238.90199999999999]
[2019,"Tennessee",27327.736000000001,23.385000000000002,11.653,82327.107999999993,331.94099999999997,284.05099999999999,141.54300000000001]
[2019,"West South Central",326424.52399999998,236.899,262.15800000000002,733035.19200000004,445.30500000000001,323.17599999999999,357.63400000000001]
[2019,"Arkansas",32514.096000000001,47.848999999999997,21.808,64442.898000000001,504.541,742.49599999999998,338.41199999999998]
[2019,"Louisiana",48115.697999999997,37.441000000000003,58.710999999999999,100174.762,480.31799999999998,373.75799999999998,586.08500000000004]
[2019,"Oklahoma",28238.794999999998,8.7040000000000006,18.574999999999999,85216.501000000004,331.37700000000001,102.139,217.97399999999999]
[2019,"Texas",217555.93400000001,142.90600000000001,163.06399999999999,483201.03100000002,450.23899999999998,295.74799999999999,337.46699999999998]
[2019,"Mountain",197936.40400000001,79.611999999999995,163.28200000000001,372421.47200000001,531.48500000000001,213.76900000000001,438.43299999999999]
[2019,"Arizona",43562.006999999998,11.021000000000001,33.594000000000001,113551.98699999999,383.63099999999997,97.057000000000002,295.84699999999998]
[2019,"Colorado",33911.650999999998,10.486000000000001,19.521000000000001,56337.733999999997,601.93499999999995,186.13200000000001,346.49900000000002]
[2019,"Idaho",2292.8139999999999,3.5739999999999998,4.5010000000000003,18407.812000000002,124.557,194.184,244.49299999999999]
[2019,"Montana",16347.566000000001,11.557,17.100999999999999,27797.079000000002,588.10400000000004,415.75099999999998,615.20699999999999]
[2019,"Nevada",13921.370999999999,4.3479999999999999,10.734999999999999,39889.660000000003,348.99700000000001,109,269.12200000000001]
[2019,"New Mexico",20385.616000000002,3.786,14.926,35174.51,579.55700000000002,107.64400000000001,424.35]
[2019,"Utah",28316.237000000001,8.4930000000000003,30.721,39117.033000000003,723.88499999999999,217.126,785.34900000000005]
[2019,"Wyoming",39199.14,26.346,32.183,42145.656000000003,930.08699999999999,625.12,763.625]
[2019,"Pacific Contiguous",66530.289000000004,27.402999999999999,94.71,370506.19,179.566,73.959999999999994,255.62299999999999]
[2019,"California",40873.894999999997,1.427,63.418999999999997,201784.204,202.56200000000001,7.0730000000000004,314.29300000000001]
[2019,"Oregon",11028.602000000001,7.3029999999999999,15.097,62258.377999999997,177.142,117.298,242.49600000000001]
[2019,"Washington",14627.793,18.672999999999998,16.193000000000001,106463.60799999999,137.39699999999999,175.39099999999999,152.09899999999999]
[2019,"Pacific Noncontiguous",10807.489,20.629000000000001,36.988999999999997,15820.841,683.11699999999996,1303.9079999999999,2337.9899999999998]
[2019,"Alaska",3470.4430000000002,2.8940000000000001,20.062000000000001,6070.8429999999998,571.65700000000004,476.76799999999997,3304.5810000000001]
[2019,"Hawaii",7337.0460000000003,17.734999999999999,16.927,9749.9979999999996,752.51800000000003,1818.9269999999999,1736.1410000000001]
[2019,"U.S. Total",1724396.1189999999,1266.943,1341.66,4126882.1439999999,417.84500000000003,306.99799999999999,325.10300000000001]
["Notes:\nThe emissions data presented include total emissions from both electricity generation and the production of useful thermal output.\nSee Electric Power Annual, Appendix A, Technical Notes, for a description of the sources and methodology used to develop the emissions estimates.\nDisplayed values of zero may represent small values that round to zero.  The Excel version of this table provides additional precision which may be accessed by selecting individual cells.\nSources: U.S. Energy Information Administration, Form EIA-923, Power Plant Operations Report; U.S. Energy Information Administration, Form EIA-860, 'Annual Electric Generator Report'; and calculations made by the Office of Electricity, Renewables, and Uranium Statistics, U.S. Energy Information Administration."]