{"text_format":"1","workbook":"xlsx","n_sheets":19,"sheets":["Disclaimer","Benefits Matrix","BCA Calcs TIGER Benefits","Assumptions","Users","Accident Data","PRICES AND ECI 2013","ACCIDENT COSTS","OTHER VEHICLE COSTS","VALUE OF TIME","Mode Shift","Results Application","Results Tech Appendix","Results Tech Appendix O","Results Tech Appendix S","Pedestrian Counts","Bicyclist Data","Additional References","Population"],"not_rendered":{"charts":0,"images":4,"macros":0,"external_links":2,"defined_names":5,"comments":4,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"Disclaimer","index":0,"n_rows":23,"n_cols":5,"rows_kept":23,"cut":false,"hidden":false,"merged":[[17,1,19,11],[20,1,21,11],[22,1,25,11],[3,1,3,11],[4,1,4,11],[5,1,5,11],[6,1,6,11],[13,1,13,2],[14,1,16,11]]}
[]
[]
[]
[null,"Sports & Exhibition Authority of Pittsburgh and Allegheny County"]
[null,"I-579 “Cap” Urban Connector Project"]
[null,"USDOT TIGER Grant Application"]
[null,"2016-04-29"]
[]
[]
[]
[]
[]
[]
[null,"Disclaimer",null,null,""]
[null,{"$f":"\"The Model is provided to \"&Client.Name&\" on the basis that it is strictly private and confidential. The Recipients agree to not disclose that information to any person or third party except with the prior written consent of HDR Inc. (HDR) or as required by law.\"","v":"The Model is provided to Sports & Exhibition Authority of Pittsburgh and Allegheny County on the basis that it is strictly private and confidential. The Recipients agree to not disclose that information to any person or third party except with the prior written consent of HDR Inc. (HDR) or as required by law."}]
[]
[]
[null,{"$f":"\"HDR retains all intellectual property with respect to this Model.  The Recipients agree to use this Model only for the purpose of performing analysis in support of the \"&Grant.Name&\" for the \"&Project.Name&\" project. The Model must not be used for any other purpose. \"","v":"HDR retains all intellectual property with respect to this Model.  The Recipients agree to use this Model only for the purpose of performing analysis in support of the USDOT TIGER Grant Application for the I-579 “Cap” Urban Connector Project project. The Model must not be used for any other purpose. "}]
[]
[]
[null,"By retaining and using this Model, the Recipients represent to HDR that they are capable of making their own independent assessment as to the validity of the assumptions, data and results contained in this Model."]
[]
[null,"The Model may be a development version and may not be complete or, in the event that development of the Model has concluded, material events may have occurred since completion which are not reflected in the Model. In consultation with the client, HDR used what was deemed the best available data at the time of analysis and makes no warranties as to the accuracy of this information or completeness of the Model."]

{"sheet":"Benefits Matrix","index":1,"n_rows":13,"n_cols":4,"rows_kept":13,"cut":false,"hidden":false,"merged":[[3,0,4,0],[3,3,4,3]]}
["SEACAP"]
["TIGER Discretionary Grants Program"]
["Bike Benefits Accounting"]
["Benefit Category","Existing","New","Remaining Road Users and General Public"]
[null,"Work and Other Destination Cycling Trips","Work and Other Destination Cycling Trips"]
["Cyclist Health","No","Yes"]
["Cyclist Mobility","No","Yes"]
["Cyclist Safety","Yes","No"]
["Cyclist Auto Cost Savings","No","Yes"]
["Congestion Relief",null,null,"Yes"]
["Auto Safety",null,null,"Yes"]
["Pavement Maintenance",null,null,"Yes"]
["Environmental Emissions",null,null,"Yes"]

{"sheet":"BCA Calcs TIGER Benefits","index":2,"n_rows":153,"n_cols":40,"rows_kept":153,"cut":false,"hidden":false,"merged":[]}
["SEACAP BCA"]
["Common Annualization Parameters"]
[null,null,null,null,"Year",2016,{"$f":"F3+1","v":2017},{"$f":"G3+1","v":2018},2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,{"$f":"W3+1","v":2034},2035,2036,2037,2038,2039,2040,{"$f":"AD3+1","v":2041},2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,"Year of Analysis",1,{"$f":"F4+1","v":2},{"$f":"G4+1","v":3},{"$f":"H4+1","v":4},{"$f":"I4+1","v":5},6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,{"$f":"AD4+1","v":26},27,28,29,30,31,32,33,34,35]
[null,null,null,null,"Year of Benefits",{"$f":"IF(F3<Assumptions!$D$91,0,IF(F3=Assumptions!$D$91,1,IF(F3>Assumptions!$D$91,1)))","v":0},{"$f":"IF(G3<Assumptions!$D$91,0,IF(G3=Assumptions!$D$91,1,IF(G3>Assumptions!$D$91,1)))","v":0},{"$f":"IF(H3<Assumptions!$D$91,0,IF(H3=Assumptions!$D$91,1,IF(H3>Assumptions!$D$91,1)))","v":0},{"$f":"IF(I3<Assumptions!$D$91,0,IF(I3=Assumptions!$D$91,1,IF(I3>Assumptions!$D$91,1)))","v":1},{"$f":"IF(J3<Assumptions!$D$91,0,IF(J3=Assumptions!$D$91,1,IF(J3>Assumptions!$D$91,1)))","v":1},{"$f":"IF(K3<Assumptions!$D$91,0,IF(K3=Assumptions!$D$91,1,IF(K3>Assumptions!$D$91,1)))","v":1},{"$f":"IF(L3<Assumptions!$D$91,0,IF(L3=Assumptions!$D$91,1,IF(L3>Assumptions!$D$91,1)))","v":1},{"$f":"IF(M3<Assumptions!$D$91,0,IF(M3=Assumptions!$D$91,1,IF(M3>Assumptions!$D$91,1)))","v":1},{"$f":"IF(N3<Assumptions!$D$91,0,IF(N3=Assumptions!$D$91,1,IF(N3>Assumptions!$D$91,1)))","v":1},{"$f":"IF(O3<Assumptions!$D$91,0,IF(O3=Assumptions!$D$91,1,IF(O3>Assumptions!$D$91,1)))","v":1},{"$f":"IF(P3<Assumptions!$D$91,0,IF(P3=Assumptions!$D$91,1,IF(P3>Assumptions!$D$91,1)))","v":1},{"$f":"IF(Q3<Assumptions!$D$91,0,IF(Q3=Assumptions!$D$91,1,IF(Q3>Assumptions!$D$91,1)))","v":1},{"$f":"IF(R3<Assumptions!$D$91,0,IF(R3=Assumptions!$D$91,1,IF(R3>Assumptions!$D$91,1)))","v":1},{"$f":"IF(S3<Assumptions!$D$91,0,IF(S3=Assumptions!$D$91,1,IF(S3>Assumptions!$D$91,1)))","v":1},{"$f":"IF(T3<Assumptions!$D$91,0,IF(T3=Assumptions!$D$91,1,IF(T3>Assumptions!$D$91,1)))","v":1},{"$f":"IF(U3<Assumptions!$D$91,0,IF(U3=Assumptions!$D$91,1,IF(U3>Assumptions!$D$91,1)))","v":1},{"$f":"IF(V3<Assumptions!$D$91,0,IF(V3=Assumptions!$D$91,1,IF(V3>Assumptions!$D$91,1)))","v":1},{"$f":"IF(W3<Assumptions!$D$91,0,IF(W3=Assumptions!$D$91,1,IF(W3>Assumptions!$D$91,1)))","v":1},{"$f":"IF(X3<Assumptions!$D$91,0,IF(X3=Assumptions!$D$91,1,IF(X3>Assumptions!$D$91,1)))","v":1},{"$f":"IF(Y3<Assumptions!$D$91,0,IF(Y3=Assumptions!$D$91,1,IF(Y3>Assumptions!$D$91,1)))","v":1},{"$f":"IF(Z3<Assumptions!$D$91,0,IF(Z3=Assumptions!$D$91,1,IF(Z3>Assumptions!$D$91,1)))","v":1},{"$f":"IF(AA3<Assumptions!$D$91,0,IF(AA3=Assumptions!$D$91,1,IF(AA3>Assumptions!$D$91,1)))","v":1},{"$f":"IF(AB3<Assumptions!$D$91,0,IF(AB3=Assumptions!$D$91,1,IF(AB3>Assumptions!$D$91,1)))","v":1},{"$f":"IF(AC3<Assumptions!$D$91,0,IF(AC3=Assumptions!$D$91,1,IF(AC3>Assumptions!$D$91,1)))","v":1},{"$f":"IF(AD3<Assumptions!$D$91,0,IF(AD3=Assumptions!$D$91,1,IF(AD3>Assumptions!$D$91,1)))","v":1},{"$f":"IF(AE3<Assumptions!$D$91,0,IF(AE3=Assumptions!$D$91,1,IF(AE3>Assumptions!$D$91,1)))","v":1},{"$f":"IF(AF3<Assumptions!$D$91,0,IF(AF3=Assumptions!$D$91,1,IF(AF3>Assumptions!$D$91,1)))","v":1},{"$f":"IF(AG3<Assumptions!$D$91,0,IF(AG3=Assumptions!$D$91,1,IF(AG3>Assumptions!$D$91,1)))","v":1},{"$f":"IF(AH3<Assumptions!$D$91,0,IF(AH3=Assumptions!$D$91,1,IF(AH3>Assumptions!$D$91,1)))","v":1},{"$f":"IF(AI3<Assumptions!$D$91,0,IF(AI3=Assumptions!$D$91,1,IF(AI3>Assumptions!$D$91,1)))","v":1},{"$f":"IF(AJ3<Assumptions!$D$91,0,IF(AJ3=Assumptions!$D$91,1,IF(AJ3>Assumptions!$D$91,1)))","v":1},{"$f":"IF(AK3<Assumptions!$D$91,0,IF(AK3=Assumptions!$D$91,1,IF(AK3>Assumptions!$D$91,1)))","v":1},{"$f":"IF(AL3<Assumptions!$D$91,0,IF(AL3=Assumptions!$D$91,1,IF(AL3>Assumptions!$D$91,1)))","v":1},{"$f":"IF(AM3<Assumptions!$D$91,0,IF(AM3=Assumptions!$D$91,1,IF(AM3>Assumptions!$D$91,1)))","v":1},{"$f":"IF(AN3<Assumptions!$D$91,0,IF(AN3=Assumptions!$D$91,1,IF(AN3>Assumptions!$D$91,1)))","v":1}]
[null,null,null,null,"Discount rate = 7%",{"$f":"1/(1+Assumptions!$D$89)^F4","v":0.93457943925233644},{"$f":"1/(1+Assumptions!$D$89)^G4","v":0.87343872827321156},{"$f":"1/(1+Assumptions!$D$89)^H4","v":0.81629787689085187},{"$f":"1/(1+Assumptions!$D$89)^I4","v":0.7628952120475252},{"$f":"1/(1+Assumptions!$D$89)^J4","v":0.71298617948366838},{"$f":"1/(1+Assumptions!$D$89)^K4","v":0.66634222381651254},{"$f":"1/(1+Assumptions!$D$89)^L4","v":0.62274974188459109},{"$f":"1/(1+Assumptions!$D$89)^M4","v":0.5820091045650384},{"$f":"1/(1+Assumptions!$D$89)^N4","v":0.54393374258414806},{"$f":"1/(1+Assumptions!$D$89)^O4","v":0.5083492921347178},{"$f":"1/(1+Assumptions!$D$89)^P4","v":0.47509279638758667},{"$f":"1/(1+Assumptions!$D$89)^Q4","v":0.44401195924073528},{"$f":"1/(1+Assumptions!$D$89)^R4","v":0.41496444788853759},{"$f":"1/(1+Assumptions!$D$89)^S4","v":0.3878172410173249},{"$f":"1/(1+Assumptions!$D$89)^T4","v":0.36244601964235967},{"$f":"1/(1+Assumptions!$D$89)^U4","v":0.33873459779659787},{"$f":"1/(1+Assumptions!$D$89)^V4","v":0.31657439046411018},{"$f":"1/(1+Assumptions!$D$89)^W4","v":0.29586391632159825},{"$f":"1/(1+Assumptions!$D$89)^X4","v":0.27650833301083949},{"$f":"1/(1+Assumptions!$D$89)^Y4","v":0.2584190028138687},{"$f":"1/(1+Assumptions!$D$89)^Z4","v":0.24151308674193336},{"$f":"1/(1+Assumptions!$D$89)^AA4","v":0.22571316517937698},{"$f":"1/(1+Assumptions!$D$89)^AB4","v":0.21094688334521211},{"$f":"1/(1+Assumptions!$D$89)^AC4","v":0.19714661994879637},{"$f":"1/(1+Assumptions!$D$89)^AD4","v":0.18424917752223957},{"$f":"1/(1+Assumptions!$D$89)^AE4","v":0.17219549301143888},{"$f":"1/(1+Assumptions!$D$89)^AF4","v":0.16093036730041013},{"$f":"1/(1+Assumptions!$D$89)^AG4","v":0.15040221243028987},{"$f":"1/(1+Assumptions!$D$89)^AH4","v":0.1405628153554111},{"$f":"1/(1+Assumptions!$D$89)^AI4","v":0.13136711715458982},{"$f":"1/(1+Assumptions!$D$89)^AJ4","v":0.1227730066865325},{"$f":"1/(1+Assumptions!$D$89)^AK4","v":0.11474112774442291},{"$f":"1/(1+Assumptions!$D$89)^AL4","v":0.10723469882656347},{"$f":"1/(1+Assumptions!$D$89)^AM4","v":0.10021934469772288},{"$f":"1/(1+Assumptions!$D$89)^AN4","v":9.366293896983445E-2}]
[null,null,null,null,"Discount rate = 3%",{"$f":"1/(1+0.03)^F4","v":0.970873786407767},0.94259590913375435,0.91514165935315961,0.888487047915689,0.86260878438416411,0.83748425668365445,0.81309151134335378,0.78940923431393573,0.76641673234362695,0.74409391489672516,0.72242127659876232,0.70137988019297326,0.68095133999317792,0.66111780581861923,0.64186194739671765,0.62316693922011435,0.60501644584477121,0.5873946076162827,0.57028602681192497,0.55367575418633497,0.5375492759090631,0.52189250088258554,0.50669174842969467,0.49193373633950943,0.47760556926165965,0.46369472743850448,0.45018905576553836,0.4370767531704256,0.42434636230138412,0.41198675951590691,0.39998714516107459,0.38833703413696569,0.37702624673491814,0.36604489974263904,0.35538339780838735]
["Daily Rider/Walker-ship"]
[null,null,null,"Existing Bikes"]
[null,null,null,null,"Weekday Commuter Riders",{"$f":"Users!B14","v":52.499399999999994},{"$f":"Users!C14","v":53.399838003508322},{"$f":"Users!D14","v":54.31571977586281},{"$f":"Users!E14","v":55.24731019925995},{"$f":"Users!F14","v":56.194878698995694},{"$f":"Users!G14","v":57.158699321385974},{"$f":"Users!H14","v":58.139050813023623},{"$f":"Users!I14","v":59.136216701394694},{"$f":"Users!J14","v":60.150485376877455},{"$f":"Users!K14","v":61.182150176147779},{"$f":"Users!L14","v":62.231509467015044},{"$f":"Users!M14","v":63.298866734713123},{"$f":"Users!N14","v":64.384530669671321},{"$f":"Users!O14","v":65.488815256790787},{"$f":"Users!P14","v":66.612039866252047},{"$f":"Users!Q14","v":67.754529345880101},{"$f":"Users!R14","v":68.916614115093665},{"$f":"Users!S14","v":70.098630260465782},{"$f":"Users!T14","v":71.30091963292341},{"$f":"Users!U14","v":72.523829946614185},{"$f":"Users!V14","v":73.767714879468784},{"$f":"Users!W14","v":75.03293417548818},{"$f":"Users!X14","v":76.319853748785178},{"$f":"Users!Y14","v":77.628845789410477},{"$f":"Users!Z14","v":78.960288870993736},{"$f":"Users!AA14","v":80.314568060230911},{"$f":"Users!AB14","v":81.692075028249363},{"$f":"Users!AC14","v":83.093208163883091},{"$f":"Users!AD14","v":84.518372688890778},{"$f":"Users!AE14","v":85.967980775149996},{"$f":"Users!AF14","v":87.442451663861448},{"$f":"Users!AG14","v":88.942211786797728},{"$f":"Users!AH14","v":90.467694889631645},{"$f":"Users!AI14","v":92.019342157379853},{"$f":"Users!AJ14","v":93.59760234199797}]
[null,null,null,null,"Weekday Destination Riders",{"$f":"Users!B15","v":84.529787234042544},{"$f":"Users!C15","v":85.979591095686771},{"$f":"Users!D15","v":87.454261117604403},{"$f":"Users!E15","v":88.954223789159343},{"$f":"Users!F15","v":90.479912914603503},{"$f":"Users!G15","v":92.031769738537349},{"$f":"Users!H15","v":93.610243073522255},{"$f":"Users!I15","v":95.215789429881596},{"$f":"Users!J15","v":96.848873147728114},{"$f":"Users!K15","v":98.509966531255756},{"$f":"Users!L15","v":100.19954998533477},{"$f":"Users!M15","v":101.9181121544496},{"$f":"Users!N15","v":103.66615006401982},{"$f":"Users!O15","v":105.44416926414478},{"$f":"Users!P15","v":107.25268397581387},{"$f":"Users!Q15","v":109.09221723962433},{"$f":"Users!R15","v":110.96330106704987},{"$f":"Users!S15","v":112.86647659430366},{"$f":"Users!T15","v":114.80229423884043},{"$f":"Users!U15","v":116.7713138585427},{"$f":"Users!V15","v":118.77410491363723},{"$f":"Users!W15","v":120.81124663138874},{"$f":"Users!X15","v":122.88332817361817},{"$f":"Users!Y15","v":124.99094880709418},{"$f":"Users!Z15","v":127.13471807684719},{"$f":"Users!AA15","v":129.31525598245582},{"$f":"Users!AB15","v":131.53319315735706},{"$f":"Users!AC15","v":133.78917105123176},{"$f":"Users!AD15","v":136.08384211551831},{"$f":"Users!AE15","v":138.41786999210814},{"$f":"Users!AF15","v":140.7919297052776},{"$f":"Users!AG15","v":143.20670785691181},{"$f":"Users!AH15","v":145.66290282507674},{"$f":"Users!AI15","v":148.16122496599721},{"$f":"Users!AJ15","v":150.70239681949897}]
[null,null,null,null,"Total Existing Weekday Riders",{"$f":"SUM(F10:F11)","v":137.02918723404252},139.37942909919508,141.76998089346722,144.2015339884193,146.67479161359921,149.19046905992332,151.74929388654587,154.35200613127628,156.99935852460555,159.69211670740353,162.43105945234981,165.21697888916273,168.05068073369114,170.93298452093558,173.86472384206593,176.84674658550443,179.87991518214352,182.96510685476943,186.10321387176384,189.2951438051569,192.54181979310601,195.84418080687692,199.20318192240336,202.61979459650468,{"$f":"SUM(AD10:AD11)","v":206.09500694784094},209.62982404268672,213.22526818560641,216.88237921511484,220.60221480440907,224.38585076725815,{"$f":"SUM(AJ10:AJ11)","v":228.23438136913904},{"$f":"SUM(AK10:AK11)","v":232.14891964370952},{"$f":"SUM(AL10:AL11)","v":236.13059771470839},{"$f":"SUM(AM10:AM11)","v":240.18056712337705},{"$f":"SUM(AN10:AN11)","v":244.29999916149694}]
[null,null,null,"Build + Existing Bikes"]
[null,null,null,null,"Weekday Commuters Riders",{"$f":"F10+F19","v":76.75412279999999},{"$f":"G10+G19","v":81.935519377708317},87.88794891260909,94.745037778641944,102.66395519613862,111.82956782027462,122.45932760196609,134.80902234358553,149.17954121491493,165.92483436959887,185.46127742061026,199.46776032343581,214.85115808520987,231.75443855096091,250.33555360631004,270.76901202864417,293.24761747954801,317.98438897818778,345.21468301600623,375.19853848492068,408.22326781429746,444.60632016847387,484.69844527103442,528.8871894214958,{"$f":"AD10+AD19","v":577.60075858444804},631.312287093598,690.54455456011999,755.87519804660008,827.942471509293,907.45160997169444,{"$f":"AJ10+AJ19","v":995.1818619260431},1091.9942601265084,1198.8402083050121,1316.7709694813752,1446.9481505350129]
[null,null,null,null,"Weekday Destination Riders",{"$f":"F11+F20","v":123.5825489361702},{"$f":"G11+G20","v":131.92516523823994},141.50922909631822,152.54989361611612,165.30021846601815,180.05785921977667,197.17293734820032,217.05729924404031,240.19540944408581,267.15716648392055,298.6129807296449,321.16495312691228,345.93390933859109,373.15004326254598,403.06767474404717,435.96778203852216,472.16080016983199,511.98971310287789,555.83347058081495,604.11076371642457,657.28419700659663,715.86489839410888,780.41761337142384,851.56633395066956,{"$f":"AD11+AD20","v":930.00051866049796},1016.4819656273899,1111.8524073150093,1217.0419026954373,1333.0781105823655,1461.0965366479743,1602.3518563600098,1758.230426810391,1930.2641122686712,2120.1455614011688,2329.7450885803637]
[null,null,null,null,"Total Build + Existing Weekday Riders",{"$f":"SUM(F14:F15)","v":200.33667173617019},213.86068461594826,229.39717800892731,247.29493139475807,{"$f":"SUM(J14:J15)","v":267.96417366215678},291.88742704005131,319.63226495016642,351.86632158762586,389.37495065900077,433.08200085351939,484.07425815025516,520.63271345034809,560.78506742380091,604.90448181350689,653.40322835035727,706.73679406716633,765.40841764938,829.97410208106567,901.04815359682118,979.30930220134519,1065.507464820894,1160.4712185625826,1265.1160586424583,1380.4535233721654,{"$f":"SUM(AD14:AD15)","v":1507.601277244946},1647.794252720988,1802.3969618751294,1972.9171007420373,2161.0205820916585,2368.5481466196688,{"$f":"SUM(AJ14:AJ15)","v":2597.533718286053},{"$f":"SUM(AK14:AK15)","v":2850.2246869368992},{"$f":"SUM(AL14:AL15)","v":3129.1043205736833},{"$f":"SUM(AM14:AM15)","v":3436.9165308825441},{"$f":"SUM(AN14:AN15)","v":3776.6932391153769}]
[]
[null,null,null,"Build Bikes"]
[null,null,null,null,"Weekday Commuters Riders",{"$f":"Users!B21","v":24.254722799999996},{"$f":"Users!C21","v":28.535681374199992},{"$f":"Users!D21","v":33.572229136746287},{"$f":"Users!E21","v":39.497727579382001},{"$f":"Users!F21","v":46.469076497142922},{"$f":"Users!G21","v":54.670868498888645},{"$f":"Users!H21","v":64.320276788942479},{"$f":"Users!I21","v":75.672805642190824},{"$f":"Users!J21","v":89.029055838037493},{"$f":"Users!K21","v":104.7426841934511},{"$f":"Users!L21","v":123.2297679535952},{"$f":"Users!M21","v":136.16889358872268},{"$f":"Users!N21","v":150.46662741553857},{"$f":"Users!O21","v":166.26562329417013},{"$f":"Users!P21","v":183.723513740058},{"$f":"Users!Q21","v":203.01448268276408},{"$f":"Users!R21","v":224.33100336445432},{"$f":"Users!S21","v":247.88575871772201},{"$f":"Users!T21","v":273.91376338308282},{"$f":"Users!U21","v":302.6747085383065},{"$f":"Users!V21","v":334.45555293482869},{"$f":"Users!W21","v":369.57338599298572},{"$f":"Users!X21","v":408.37859152224922},{"$f":"Users!Y21","v":451.25834363208537},{"$f":"Users!Z21","v":498.64046971345431},{"$f":"Users!AA21","v":550.99771903336705},{"$f":"Users!AB21","v":608.85247953187059},{"$f":"Users!AC21","v":672.78198988271697},{"$f":"Users!AD21","v":743.42409882040226},{"$f":"Users!AE21","v":821.48362919654448},{"$f":"Users!AF21","v":907.73941026218165},{"$f":"Users!AG21","v":1003.0520483397107},{"$f":"Users!AH21","v":1108.3725134153804},{"$f":"Users!AI21","v":1224.7516273239953},{"$f":"Users!AJ21","v":1353.3505481930149}]
[null,null,null,null,"Weekday Destination Riders",{"$f":"Users!B22","v":39.052761702127654},{"$f":"Users!C22","v":45.945574142553177},{"$f":"Users!D22","v":54.054967978713805},{"$f":"Users!E22","v":63.595669826956787},{"$f":"Users!F22","v":74.820305551414648},{"$f":"Users!G22","v":88.026089481239325},{"$f":"Users!H22","v":103.56269427467805},{"$f":"Users!I22","v":121.84150981415871},{"$f":"Users!J22","v":143.3465362963577},{"$f":"Users!K22","v":168.64719995266481},{"$f":"Users!L22","v":198.41343074431012},{"$f":"Users!M22","v":219.24684097246268},{"$f":"Users!N22","v":242.26775927457126},{"$f":"Users!O22","v":267.70587399840122},{"$f":"Users!P22","v":295.81499076823332},{"$f":"Users!Q22","v":326.87556479889781},{"$f":"Users!R22","v":361.1974991027821},{"$f":"Users!S22","v":399.12323650857422},{"$f":"Users!T22","v":441.03117634197451},{"$f":"Users!U22","v":487.33944985788185},{"$f":"Users!V22","v":538.51009209295944},{"$f":"Users!W22","v":595.05365176272016},{"$f":"Users!X22","v":657.53428519780573},{"$f":"Users!Y22","v":726.57538514357532},{"$f":"Users!Z22","v":802.86580058365075},{"$f":"Users!AA22","v":887.16670964493403},{"$f":"Users!AB22","v":980.31921415765214},{"$f":"Users!AC22","v":1083.2527316442056},{"$f":"Users!AD22","v":1196.9942684668472},{"$f":"Users!AE22","v":1322.6786666558662},{"$f":"Users!AF22","v":1461.5599266547322},{"$f":"Users!AG22","v":1615.0237189534791},{"$f":"Users!AH22","v":1784.6012094435944},{"$f":"Users!AI22","v":1971.9843364351718},{"$f":"Users!AJ22","v":2179.0426917608647}]
[null,null,null,null,"Total Build Weekday Riders",{"$f":"SUM(F19:F20)","v":63.30748450212765},74.481255516753166,87.627197115460092,{"$f":"SUM(I19:I20)","v":103.0933974063388},{"$f":"SUM(J19:J20)","v":121.28938204855757},142.69695798012796,167.88297106362052,197.51431545634955,232.37559213439519,273.38988414611589,321.64319869790529,355.41573456118533,392.73438669010983,433.97149729257137,479.53850450829134,529.8900474816619,585.52850246723642,647.00899522629629,714.94493972505734,790.01415839618835,872.96564502778813,964.62703775570594,1065.912876720055,1177.8337287756608,{"$f":"SUM(AD19:AD20)","v":1301.5062702971049},1438.1644286783012,1589.1716936895227,1756.0347215269226,1940.4183672872496,2144.1622958524108,{"$f":"SUM(AJ19:AJ20)","v":2369.2993369169139},{"$f":"SUM(AK19:AK20)","v":2618.07576729319},{"$f":"SUM(AL19:AL20)","v":2892.9737228589747},{"$f":"SUM(AM19:AM20)","v":3196.7359637591671},{"$f":"SUM(AN19:AN20)","v":3532.3932399538799}]
[]
[null,null,null,"Existing Walkers"]
[null,null,null,null,"Weekday Commuter Walkers",{"$f":"Users!B16","v":5319},{"$f":"Users!C16","v":5588.53808748546},{"$f":"Users!D16","v":5871.7349041691377},{"$f":"Users!E16","v":6169.2826004074104},{"$f":"Users!F16","v":6481.9084009848011},{"$f":"Users!G16","v":6810.3763824958714},{"$f":"Users!H16","v":7155.4893407951913},{"$f":"Users!I16","v":7518.0907530795557},{"$f":"Users!J16","v":7899.066839397884},{"$f":"Users!K16","v":8299.3487286272739},{"$f":"Users!L16","v":8719.9147342089782},{"$f":"Users!M16","v":9161.7927452063414},{"$f":"Users!N16","v":9626.062738528597},{"$f":"Users!O16","v":10113.859418460548},{"$f":"Users!P16","v":10626.3749899493},{"$f":"Users!Q16","v":11164.862072426129},{"$f":"Users!R16","v":11730.636761285066},{"$f":"Users!S16","v":12325.081844500597},{"$f":"Users!T16","v":12949.650182246125},{"$f":"Users!U16","v":13605.868257773172},{"$f":"Users!V16","v":14295.339908229897},{"$f":"Users!W16","v":15019.750244537259},{"$f":"Users!X16","v":15780.869769903276},{"$f":"Users!Y16","v":16580.558707041244},{"$f":"Users!Z16","v":17420.771544667921},{"$f":"Users!AA16","v":18303.561814393604},{"$f":"Users!AB16","v":19231.087109679102},{"$f":"Users!AC16","v":20205.614359126215},{"$f":"Users!AD16","v":21229.52536699003},{"$f":"Users!AE16","v":22305.322634454318},{"$f":"Users!AF16","v":23435.635475897627},{"$f":"Users!AG16","v":24623.226445098575},{"$f":"Users!AH16","v":25870.998087086406},{"$f":"Users!AI16","v":27182.000032138723},{"$f":"Users!AJ16","v":28559.436449264573}]
[null,null,null,null,"Weekday Utilitarian Walkers",{"$f":"Users!B17","v":134.23363475716721},{"$f":"Users!C17","v":141.03586773116018},{"$f":"Users!D17","v":148.18280099965224},{"$f":"Users!E17","v":155.69190210506395},{"$f":"Users!F17","v":163.58152375018003},{"$f":"Users!G17","v":171.87094865327853},{"$f":"Users!H17","v":180.58043667627467},{"$f":"Users!I17","v":189.7312743410636},{"$f":"Users!J17","v":199.34582685508303},{"$f":"Users!K17","v":209.44759277324937},{"$f":"Users!L17","v":220.06126142986435},{"$f":"Users!M17","v":231.21277328085955},{"$f":"Users!N17","v":242.92938330385866},{"$f":"Users!O17","v":255.2397276110112},{"$f":"Users!P17","v":268.17389343740371},{"$f":"Users!Q17","v":281.76349267610408},{"$f":"Users!R17","v":296.0417391395635},{"$f":"Users!S17","v":311.04352973620712},{"$f":"Users!T17","v":326.80552976061472},{"$f":"Users!U17","v":343.36626250574517},{"$f":"Users!V17","v":360.76620341622254},{"$f":"Users!W17","v":379.04787901280065},{"$f":"Users!X17","v":398.25597082978322},{"$f":"Users!Y17","v":418.43742461942884},{"$f":"Users!Z17","v":439.64156509024332},{"$f":"Users!AA17","v":461.92021645958692},{"$f":"Users!AB17","v":485.32782911523401},{"$f":"Users!AC17","v":509.92161269545403},{"$f":"Users!AD17","v":535.7616759128698},{"$f":"Users!AE17","v":562.91117346383044},{"$f":"Users!AF17","v":591.4364603823559},{"$f":"Users!AG17","v":621.40725421590173},{"$f":"Users!AH17","v":652.89680541931318},{"$f":"Users!AI17","v":685.9820763834208},{"$f":"Users!AJ17","v":720.74392953583515}]
[null,null,null,null,"Total Existing Weekday Walkers",{"$f":"SUM(F24:F25)","v":5453.2336347571672},5729.5739552166206,6019.9177051687902,6324.9745025124739,6645.4899247349813,6982.2473311491503,7336.0697774714663,7707.8220274206196,8098.412666252967,8508.7963214005231,8939.9759956388425,9393.0055184872017,9868.9921218324562,10369.09914607156,10894.548883386704,11446.625565102233,12026.67850042463,12636.125374236804,13276.45571200674,13949.234520278918,14656.106111646119,15398.798123550059,16179.12574073306,16998.996131660671,{"$f":"SUM(AD24:AD25)","v":17860.413109758163},18765.482030853193,19716.414938794336,20715.535971821668,21765.287042902899,22868.23380791815,{"$f":"SUM(AJ24:AJ25)","v":24027.071936279983},{"$f":"SUM(AK24:AK25)","v":25244.633699314476},{"$f":"SUM(AL24:AL25)","v":26523.894892505719},{"$f":"SUM(AM24:AM25)","v":27867.982108522145},{"$f":"SUM(AN24:AN25)","v":29280.180378800407}]
[null,null,null,"Build + Existing Walkers"]
[null,null,null,null,"Weekday Commuters Walkers",{"$f":"F24+F33","v":6648.75},{"$f":"G24+G33","v":7012.5794511218237},7396.7537463178978,7802.4391422721728,8230.8705885454292,8683.3558888107982,9161.2801211942678,9666.1103342705646,10199.400536346075,10762.796996813608,11358.043879593979,11863.236990080582,12392.341645279821,12946.529018973801,13527.02866087487,14135.131431453914,14772.192584929518,15439.635007912515,16138.952621579931,16871.71395565099,17639.565902856782,18444.23766303519,19287.544886445157,20171.394026380131,{"$f":"AD24+AD33","v":21097.786911670941},22068.825550204696,23086.717175149657,24153.779546168065,25272.446518520886,26445.273893621914,{"$f":"AJ24+AJ33","v":27674.945565285245},28964.279976631497,30316.236903376117,31733.924580019386,33220.607186294372]
[null,null,null,null,"Weekday Utilitarian Walkers",{"$f":"F25+F34","v":167.79204344645902},{"$f":"G25+G34","v":176.9738726729654},186.66913720096727,196.90726941883588,207.71943529165577,219.13863937678619,231.19983637835833,243.9400496583859,257.39849714945183,271.616725143037,286.63875045860055,299.38812204628545,312.74094043965476,326.7267621180664,341.37661677262827,356.72308137137401,372.8003579635199,389.64435541193848,407.29277525256367,425.78520188950085,445.16319734518839,465.47040079606165,486.75263313584253,509.05800682083355,{"$f":"AD25+AD34","v":532.43704126448176},556.94278406200704,582.63093834011227,609.55999654172933,637.79138097145574,667.38959144382238,698.42236039386773,730.96081582768988,765.07965250978418,800.8573118040631,838.37617060657294]
[null,null,null,null,"Total Build +Existing Weekday Walkers",{"$f":"SUM(F28:F29)","v":6816.5420434464586},{"$f":"SUM(G28:G29)","v":7189.5533237947893},7583.4228835188651,7999.3464116910091,8438.590023837085,{"$f":"SUM(K28:K29)","v":8902.4945281875844},9392.4799575726265,9910.0503839289504,10456.799033495527,11034.413721956644,11644.682630052579,12162.625112126869,12705.082585719476,13273.255781091868,13868.405277647498,14491.854512825288,15144.992942893039,15829.279363324453,16546.245396832495,17297.499157540489,18084.72910020197,18909.708063831251,19774.297519581,20680.452033200963,{"$f":"SUM(AD28:AD29)","v":21630.223952935423},22625.768334266704,23669.34811348977,24763.339542709793,25910.237899492342,27112.663485065736,{"$f":"SUM(AJ28:AJ29)","v":28373.367925679111},{"$f":"SUM(AK28:AK29)","v":29695.240792459186},{"$f":"SUM(AL28:AL29)","v":31081.3165558859},{"$f":"SUM(AM28:AM29)","v":32534.781891823448},{"$f":"SUM(AN28:AN29)","v":34058.983356900942}]
[]
[null,null,null,"Build Walkers"]
[null,null,null,null,"Weekday Commuters Walkers",{"$f":"Users!B23","v":1329.75},{"$f":"Users!C23","v":1424.0413636363635},{"$f":"Users!D23","v":1525.0188421487601},{"$f":"Users!E23","v":1633.1565418647629},{"$f":"Users!F23","v":1748.9621875606276},{"$f":"Users!G23","v":1872.9795063149265},{"$f":"Users!H23","v":2005.7907803990756},{"$f":"Users!I23","v":2148.0195811910098},{"$f":"Users!J23","v":2300.3336969481902},{"$f":"Users!K23","v":2463.4482681863342},{"$f":"Users!L23","v":2638.1291453850013},{"$f":"Users!M23","v":2701.4442448742416},{"$f":"Users!N23","v":2766.2789067512235},{"$f":"Users!O23","v":2832.669600513253},{"$f":"Users!P23","v":2900.6536709255711},{"$f":"Users!Q23","v":2970.269359027785},{"$f":"Users!R23","v":3041.5558236444517},{"$f":"Users!S23","v":3114.5531634119188},{"$f":"Users!T23","v":3189.3024393338051},{"$f":"Users!U23","v":3265.8456978778163},{"$f":"Users!V23","v":3344.2259946268841},{"$f":"Users!W23","v":3424.4874184979294},{"$f":"Users!X23","v":3506.67511654188},{"$f":"Users!Y23","v":3590.8353193388853},{"$f":"Users!Z23","v":3677.0153670030186},{"$f":"Users!AA23","v":3765.263735811091},{"$f":"Users!AB23","v":3855.6300654705574},{"$f":"Users!AC23","v":3948.1651870418509},{"$f":"Users!AD23","v":4042.9211515308552},{"$f":"Users!AE23","v":4139.9512591675957},{"$f":"Users!AF23","v":4239.3100893876181},{"$f":"Users!AG23","v":4341.0535315329207},{"$f":"Users!AH23","v":4445.2388162897105},{"$f":"Users!AI23","v":4551.9245478806633},{"$f":"Users!AJ23","v":4661.1707370297991}]
[null,null,null,null,"Weekday Destination Walkers",{"$f":"Users!B24","v":33.558408689291802},{"$f":"Users!C24","v":35.938004941805218},{"$f":"Users!D24","v":38.486336201315041},{"$f":"Users!E24","v":41.215367313771921},{"$f":"Users!F24","v":44.137911541475745},{"$f":"Users!G24","v":47.267690723507656},{"$f":"Users!H24","v":50.619399702083648},{"$f":"Users!I24","v":54.208775317322299},{"$f":"Users!J24","v":58.052670294368781},{"$f":"Users!K24","v":62.169132369787654},{"$f":"Users!L24","v":66.577489028736224},{"$f":"Users!M24","v":68.175348765425895},{"$f":"Users!N24","v":69.811557135796122},{"$f":"Users!O24","v":71.487034507055228},{"$f":"Users!P24","v":73.202723335224547},{"$f":"Users!Q24","v":74.959588695269943},{"$f":"Users!R24","v":76.758618823956425},{"$f":"Users!S24","v":78.600825675731386},{"$f":"Users!T24","v":80.48724549194894},{"$f":"Users!U24","v":82.418939383755713},{"$f":"Users!V24","v":84.396993928965856},{"$f":"Users!W24","v":86.422521783261033},{"$f":"Users!X24","v":88.496662306059292},{"$f":"Users!Y24","v":90.620582201404716},{"$f":"Users!Z24","v":92.795476174238431},{"$f":"Users!AA24","v":95.022567602420153},{"$f":"Users!AB24","v":97.303109224878241},{"$f":"Users!AC24","v":99.638383846275318},{"$f":"Users!AD24","v":102.02970505858593},{"$f":"Users!AE24","v":104.478417979992},{"$f":"Users!AF24","v":106.98590001151182},{"$f":"Users!AG24","v":109.5535616117881},{"$f":"Users!AH24","v":112.18284709047101},{"$f":"Users!AI24","v":114.87523542064233},{"$f":"Users!AJ24","v":117.63224107073775}]
[null,null,null,null,"Total Build Weekday Walkers",{"$f":"SUM(F33:F34)","v":1363.3084086892918},{"$f":"SUM(G33:G34)","v":1459.9793685781688},1563.5051783500751,1674.3719091785347,1793.1000991021033,1920.2471970384343,2056.4101801011593,2202.2283565083321,2358.3863672425591,2525.617400556122,2704.7066344137374,2769.6195936396675,2836.0904638870197,2904.1566350203084,2973.8563942607957,3045.2289477230547,3118.3144424684083,3193.1539890876502,3269.7896848257542,3348.2646372615718,3428.62298855585,3510.9099402811903,3595.1717788479391,3681.4559015402901,{"$f":"SUM(AD33:AD34)","v":3769.8108431772571},3860.2863034135112,3952.9331746954358,4047.8035708881262,4144.9508565894412,4244.4296771475874,{"$f":"SUM(AJ33:AJ34)","v":4346.2959893991301},{"$f":"SUM(AK33:AK34)","v":4450.6070931447084},{"$f":"SUM(AL33:AL34)","v":4557.4216633801816},{"$f":"SUM(AM33:AM34)","v":4666.799783301306},{"$f":"SUM(AN33:AN34)","v":4778.8029781005371}]
["Benefit Categories"]
[null,"Health Benefits"]
[null,null,"New Commuter Pedestrian Health Benefits",null,null,{"$f":"IF(Assumptions!$D$20=1,F5*F33*Assumptions!$D$22*Assumptions!$D$59*Assumptions!$D$45,0)","v":0},{"$f":"IF(Assumptions!$D$20=1,G5*G33*Assumptions!$D$22*Assumptions!$D$59*Assumptions!$D$45,0)","v":0},{"$f":"IF(Assumptions!$D$20=1,H5*H33*Assumptions!$D$22*Assumptions!$D$59*Assumptions!$D$45,0)","v":0},{"$f":"IF(Assumptions!$D$20=1,I5*I33*Assumptions!$D$22*Assumptions!$D$59*Assumptions!$D$45,0)","v":147712.83570476327},{"$f":"IF(Assumptions!$D$20=1,J5*J33*Assumptions!$D$22*Assumptions!$D$59*Assumptions!$D$45,0)","v":158187.01860019189},{"$f":"IF(Assumptions!$D$20=1,K5*K33*Assumptions!$D$22*Assumptions!$D$59*Assumptions!$D$45,0)","v":169403.91628275093},{"$f":"IF(Assumptions!$D$20=1,L5*L33*Assumptions!$D$22*Assumptions!$D$59*Assumptions!$D$45,0)","v":181416.19398280053},{"$f":"IF(Assumptions!$D$20=1,M5*M33*Assumptions!$D$22*Assumptions!$D$59*Assumptions!$D$45,0)","v":194280.25137430819},{"$f":"IF(Assumptions!$D$20=1,N5*N33*Assumptions!$D$22*Assumptions!$D$59*Assumptions!$D$45,0)","v":208056.48738085004},{"$f":"IF(Assumptions!$D$20=1,O5*O33*Assumptions!$D$22*Assumptions!$D$59*Assumptions!$D$45,0)","v":222809.58375876481},{"$f":"IF(Assumptions!$D$20=1,P5*P33*Assumptions!$D$22*Assumptions!$D$59*Assumptions!$D$45,0)","v":238608.80878893175},{"$f":"IF(Assumptions!$D$20=1,Q5*Q33*Assumptions!$D$22*Assumptions!$D$59*Assumptions!$D$45,0)","v":244335.42019986612},{"$f":"IF(Assumptions!$D$20=1,R5*R33*Assumptions!$D$22*Assumptions!$D$59*Assumptions!$D$45,0)","v":250199.47028466291},{"$f":"IF(Assumptions!$D$20=1,S5*S33*Assumptions!$D$22*Assumptions!$D$59*Assumptions!$D$45,0)","v":256204.25757149485},{"$f":"IF(Assumptions!$D$20=1,T5*T33*Assumptions!$D$22*Assumptions!$D$59*Assumptions!$D$45,0)","v":262353.15975321073},{"$f":"IF(Assumptions!$D$20=1,U5*U33*Assumptions!$D$22*Assumptions!$D$59*Assumptions!$D$45,0)","v":268649.63558728783},{"$f":"IF(Assumptions!$D$20=1,V5*V33*Assumptions!$D$22*Assumptions!$D$59*Assumptions!$D$45,0)","v":275097.22684138274},{"$f":"IF(Assumptions!$D$20=1,W5*W33*Assumptions!$D$22*Assumptions!$D$59*Assumptions!$D$45,0)","v":281699.56028557592},{"$f":"IF(Assumptions!$D$20=1,X5*X33*Assumptions!$D$22*Assumptions!$D$59*Assumptions!$D$45,0)","v":288460.34973242972},{"$f":"IF(Assumptions!$D$20=1,Y5*Y33*Assumptions!$D$22*Assumptions!$D$59*Assumptions!$D$45,0)","v":295383.39812600805},{"$f":"IF(Assumptions!$D$20=1,Z5*Z33*Assumptions!$D$22*Assumptions!$D$59*Assumptions!$D$45,0)","v":302472.59968103224},{"$f":"IF(Assumptions!$D$20=1,AA5*AA33*Assumptions!$D$22*Assumptions!$D$59*Assumptions!$D$45,0)","v":309731.94207337708},{"$f":"IF(Assumptions!$D$20=1,AB5*AB33*Assumptions!$D$22*Assumptions!$D$59*Assumptions!$D$45,0)","v":317165.50868313818},{"$f":"IF(Assumptions!$D$20=1,AC5*AC33*Assumptions!$D$22*Assumptions!$D$59*Assumptions!$D$45,0)","v":324777.48089153343},{"$f":"IF(Assumptions!$D$20=1,AD5*AD33*Assumptions!$D$22*Assumptions!$D$59*Assumptions!$D$45,0)","v":332572.14043293026},{"$f":"IF(Assumptions!$D$20=1,AE5*AE33*Assumptions!$D$22*Assumptions!$D$59*Assumptions!$D$45,0)","v":340553.8718033206},{"$f":"IF(Assumptions!$D$20=1,AF5*AF33*Assumptions!$D$22*Assumptions!$D$59*Assumptions!$D$45,0)","v":348727.16472660034},{"$f":"IF(Assumptions!$D$20=1,AG5*AG33*Assumptions!$D$22*Assumptions!$D$59*Assumptions!$D$45,0)","v":357096.61668003874},{"$f":"IF(Assumptions!$D$20=1,AH5*AH33*Assumptions!$D$22*Assumptions!$D$59*Assumptions!$D$45,0)","v":365666.93548035965},{"$f":"IF(Assumptions!$D$20=1,AI5*AI33*Assumptions!$D$22*Assumptions!$D$59*Assumptions!$D$45,0)","v":374442.94193188823},{"$f":"IF(Assumptions!$D$20=1,AJ5*AJ33*Assumptions!$D$22*Assumptions!$D$59*Assumptions!$D$45,0)","v":383429.57253825356},{"$f":"IF(Assumptions!$D$20=1,AK5*AK33*Assumptions!$D$22*Assumptions!$D$59*Assumptions!$D$45,0)","v":392631.88227917167},{"$f":"IF(Assumptions!$D$20=1,AL5*AL33*Assumptions!$D$22*Assumptions!$D$59*Assumptions!$D$45,0)","v":402055.04745387181},{"$f":"IF(Assumptions!$D$20=1,AM5*AM33*Assumptions!$D$22*Assumptions!$D$59*Assumptions!$D$45,0)","v":411704.36859276466},{"$f":"IF(Assumptions!$D$20=1,AN5*AN33*Assumptions!$D$22*Assumptions!$D$59*Assumptions!$D$45,0)","v":421585.27343899093}]
[null,null,"New Utilitarian Pedestrian Health Benefits",null,null,{"$f":"IF(Assumptions!$D$20=1,F5*F34*Assumptions!$D$22*Assumptions!$D$59*Assumptions!$D$47,0)","v":0},{"$f":"IF(Assumptions!$D$20=1,G5*G34*Assumptions!$D$22*Assumptions!$D$59*Assumptions!$D$47,0)","v":0},{"$f":"IF(Assumptions!$D$20=1,H5*H34*Assumptions!$D$22*Assumptions!$D$59*Assumptions!$D$47,0)","v":0},{"$f":"IF(Assumptions!$D$20=1,I5*I34*Assumptions!$D$22*Assumptions!$D$59*Assumptions!$D$47,0)","v":5442.5502955311931},{"$f":"IF(Assumptions!$D$20=1,J5*J34*Assumptions!$D$22*Assumptions!$D$59*Assumptions!$D$47,0)","v":5828.4765892143132},{"$f":"IF(Assumptions!$D$20=1,K5*K34*Assumptions!$D$22*Assumptions!$D$59*Assumptions!$D$47,0)","v":6241.7685655404184},{"$f":"IF(Assumptions!$D$20=1,L5*L34*Assumptions!$D$22*Assumptions!$D$59*Assumptions!$D$47,0)","v":6684.3667001878293},{"$f":"IF(Assumptions!$D$20=1,M5*M34*Assumptions!$D$22*Assumptions!$D$59*Assumptions!$D$47,0)","v":7158.3490662011473},{"$f":"IF(Assumptions!$D$20=1,N5*N34*Assumptions!$D$22*Assumptions!$D$59*Assumptions!$D$47,0)","v":7665.9410908954087},{"$f":"IF(Assumptions!$D$20=1,O5*O34*Assumptions!$D$22*Assumptions!$D$59*Assumptions!$D$47,0)","v":8209.5260046134481},{"$f":"IF(Assumptions!$D$20=1,P5*P34*Assumptions!$D$22*Assumptions!$D$59*Assumptions!$D$47,0)","v":8791.6560303951264},{"$f":"IF(Assumptions!$D$20=1,Q5*Q34*Assumptions!$D$22*Assumptions!$D$59*Assumptions!$D$47,0)","v":9002.6557751246091},{"$f":"IF(Assumptions!$D$20=1,R5*R34*Assumptions!$D$22*Assumptions!$D$59*Assumptions!$D$47,0)","v":9218.7195137276012},{"$f":"IF(Assumptions!$D$20=1,S5*S34*Assumptions!$D$22*Assumptions!$D$59*Assumptions!$D$47,0)","v":9439.9687820570634},{"$f":"IF(Assumptions!$D$20=1,T5*T34*Assumptions!$D$22*Assumptions!$D$59*Assumptions!$D$47,0)","v":9666.5280328264307},{"$f":"IF(Assumptions!$D$20=1,U5*U34*Assumptions!$D$22*Assumptions!$D$59*Assumptions!$D$47,0)","v":9898.5247056142671},{"$f":"IF(Assumptions!$D$20=1,V5*V34*Assumptions!$D$22*Assumptions!$D$59*Assumptions!$D$47,0)","v":10136.08929854901},{"$f":"IF(Assumptions!$D$20=1,W5*W34*Assumptions!$D$22*Assumptions!$D$59*Assumptions!$D$47,0)","v":10379.355441714188},{"$f":"IF(Assumptions!$D$20=1,X5*X34*Assumptions!$D$22*Assumptions!$D$59*Assumptions!$D$47,0)","v":10628.459972315328},{"$f":"IF(Assumptions!$D$20=1,Y5*Y34*Assumptions!$D$22*Assumptions!$D$59*Assumptions!$D$47,0)","v":10883.543011650896},{"$f":"IF(Assumptions!$D$20=1,Z5*Z34*Assumptions!$D$22*Assumptions!$D$59*Assumptions!$D$47,0)","v":11144.748043930516},{"$f":"IF(Assumptions!$D$20=1,AA5*AA34*Assumptions!$D$22*Assumptions!$D$59*Assumptions!$D$47,0)","v":11412.221996984848},{"$f":"IF(Assumptions!$D$20=1,AB5*AB34*Assumptions!$D$22*Assumptions!$D$59*Assumptions!$D$47,0)","v":11686.115324912487},{"$f":"IF(Assumptions!$D$20=1,AC5*AC34*Assumptions!$D$22*Assumptions!$D$59*Assumptions!$D$47,0)","v":11966.582092710385},{"$f":"IF(Assumptions!$D$20=1,AD5*AD34*Assumptions!$D$22*Assumptions!$D$59*Assumptions!$D$47,0)","v":12253.780062935433},{"$f":"IF(Assumptions!$D$20=1,AE5*AE34*Assumptions!$D$22*Assumptions!$D$59*Assumptions!$D$47,0)","v":12547.870784445886},{"$f":"IF(Assumptions!$D$20=1,AF5*AF34*Assumptions!$D$22*Assumptions!$D$59*Assumptions!$D$47,0)","v":12849.019683272585},{"$f":"IF(Assumptions!$D$20=1,AG5*AG34*Assumptions!$D$22*Assumptions!$D$59*Assumptions!$D$47,0)","v":13157.396155671129},{"$f":"IF(Assumptions!$D$20=1,AH5*AH34*Assumptions!$D$22*Assumptions!$D$59*Assumptions!$D$47,0)","v":13473.173663407239},{"$f":"IF(Assumptions!$D$20=1,AI5*AI34*Assumptions!$D$22*Assumptions!$D$59*Assumptions!$D$47,0)","v":13796.529831329011},{"$f":"IF(Assumptions!$D$20=1,AJ5*AJ34*Assumptions!$D$22*Assumptions!$D$59*Assumptions!$D$47,0)","v":14127.646547280909},{"$f":"IF(Assumptions!$D$20=1,AK5*AK34*Assumptions!$D$22*Assumptions!$D$59*Assumptions!$D$47,0)","v":14466.710064415651},{"$f":"IF(Assumptions!$D$20=1,AL5*AL34*Assumptions!$D$22*Assumptions!$D$59*Assumptions!$D$47,0)","v":14813.911105961626},{"$f":"IF(Assumptions!$D$20=1,AM5*AM34*Assumptions!$D$22*Assumptions!$D$59*Assumptions!$D$47,0)","v":15169.444972504707},{"$f":"IF(Assumptions!$D$20=1,AN5*AN34*Assumptions!$D$22*Assumptions!$D$59*Assumptions!$D$47,0)","v":15533.511651844819}]
[null,null,"New Commuter Cyclist Health Benefits",null,null,{"$f":"F5*(F19*Assumptions!$D$45*Assumptions!$D$46)/Assumptions!$D$23*Assumptions!$D$28*Assumptions!$D$21","v":0},{"$f":"G5*(G19*Assumptions!$D$45*Assumptions!$D$46)/Assumptions!$D$23*Assumptions!$D$28*Assumptions!$D$21","v":0},{"$f":"H5*(H19*Assumptions!$D$45*Assumptions!$D$46)/Assumptions!$D$23*Assumptions!$D$28*Assumptions!$D$21","v":0},{"$f":"I5*(I19*Assumptions!$D$45*Assumptions!$D$46)/Assumptions!$D$23*Assumptions!$D$28*Assumptions!$D$21","v":14043.651543535907},{"$f":"J5*(J19*Assumptions!$D$45*Assumptions!$D$46)/Assumptions!$D$23*Assumptions!$D$28*Assumptions!$D$21","v":16522.356040969993},{"$f":"K5*(K19*Assumptions!$D$45*Assumptions!$D$46)/Assumptions!$D$23*Assumptions!$D$28*Assumptions!$D$21","v":19438.551882201195},{"$f":"L5*(L19*Assumptions!$D$45*Assumptions!$D$46)/Assumptions!$D$23*Assumptions!$D$28*Assumptions!$D$21","v":22869.456289409703},{"$f":"M5*(M19*Assumptions!$D$45*Assumptions!$D$46)/Assumptions!$D$23*Assumptions!$D$28*Assumptions!$D$21","v":26905.915324490517},{"$f":"N5*(N19*Assumptions!$D$45*Assumptions!$D$46)/Assumptions!$D$23*Assumptions!$D$28*Assumptions!$D$21","v":31654.809379263083},{"$f":"O5*(O19*Assumptions!$D$45*Assumptions!$D$46)/Assumptions!$D$23*Assumptions!$D$28*Assumptions!$D$21","v":37241.883234703018},{"$f":"P5*(P19*Assumptions!$D$45*Assumptions!$D$46)/Assumptions!$D$23*Assumptions!$D$28*Assumptions!$D$21","v":43815.075625628095},{"$f":"Q5*(Q19*Assumptions!$D$45*Assumptions!$D$46)/Assumptions!$D$23*Assumptions!$D$28*Assumptions!$D$21","v":48415.658566319042},{"$f":"R5*(R19*Assumptions!$D$45*Assumptions!$D$46)/Assumptions!$D$23*Assumptions!$D$28*Assumptions!$D$21","v":53499.302715782542},{"$f":"S5*(S19*Assumptions!$D$45*Assumptions!$D$46)/Assumptions!$D$23*Assumptions!$D$28*Assumptions!$D$21","v":59116.729500939713},{"$f":"T5*(T19*Assumptions!$D$45*Assumptions!$D$46)/Assumptions!$D$23*Assumptions!$D$28*Assumptions!$D$21","v":65323.986098538386},{"$f":"U5*(U19*Assumptions!$D$45*Assumptions!$D$46)/Assumptions!$D$23*Assumptions!$D$28*Assumptions!$D$21","v":72183.004638884915},{"$f":"V5*(V19*Assumptions!$D$45*Assumptions!$D$46)/Assumptions!$D$23*Assumptions!$D$28*Assumptions!$D$21","v":79762.220125967826},{"$f":"W5*(W19*Assumptions!$D$45*Assumptions!$D$46)/Assumptions!$D$23*Assumptions!$D$28*Assumptions!$D$21","v":88137.253239194441},{"$f":"X5*(X19*Assumptions!$D$45*Assumptions!$D$46)/Assumptions!$D$23*Assumptions!$D$28*Assumptions!$D$21","v":97391.664829309855},{"$f":"Y5*(Y19*Assumptions!$D$45*Assumptions!$D$46)/Assumptions!$D$23*Assumptions!$D$28*Assumptions!$D$21","v":107617.7896363874},{"$f":"Z5*(Z19*Assumptions!$D$45*Assumptions!$D$46)/Assumptions!$D$23*Assumptions!$D$28*Assumptions!$D$21","v":118917.65754820807},{"$f":"AA5*(AA19*Assumptions!$D$45*Assumptions!$D$46)/Assumptions!$D$23*Assumptions!$D$28*Assumptions!$D$21","v":131404.01159076992},{"$f":"AB5*(AB19*Assumptions!$D$45*Assumptions!$D$46)/Assumptions!$D$23*Assumptions!$D$28*Assumptions!$D$21","v":145201.43280780077},{"$f":"AC5*(AC19*Assumptions!$D$45*Assumptions!$D$46)/Assumptions!$D$23*Assumptions!$D$28*Assumptions!$D$21","v":160447.58325261984},{"$f":"AD5*(AD19*Assumptions!$D$45*Assumptions!$D$46)/Assumptions!$D$23*Assumptions!$D$28*Assumptions!$D$21","v":177294.57949414491},{"$f":"AE5*(AE19*Assumptions!$D$45*Assumptions!$D$46)/Assumptions!$D$23*Assumptions!$D$28*Assumptions!$D$21","v":195910.51034103011},{"$f":"AF5*(AF19*Assumptions!$D$45*Assumptions!$D$46)/Assumptions!$D$23*Assumptions!$D$28*Assumptions!$D$21","v":216481.1139268383},{"$f":"AG5*(AG19*Assumptions!$D$45*Assumptions!$D$46)/Assumptions!$D$23*Assumptions!$D$28*Assumptions!$D$21","v":239211.63088915634},{"$f":"AH5*(AH19*Assumptions!$D$45*Assumptions!$D$46)/Assumptions!$D$23*Assumptions!$D$28*Assumptions!$D$21","v":264328.85213251773},{"$f":"AI5*(AI19*Assumptions!$D$45*Assumptions!$D$46)/Assumptions!$D$23*Assumptions!$D$28*Assumptions!$D$21","v":292083.38160643209},{"$f":"AJ5*(AJ19*Assumptions!$D$45*Assumptions!$D$46)/Assumptions!$D$23*Assumptions!$D$28*Assumptions!$D$21","v":322752.13667510747},{"$f":"AK5*(AK19*Assumptions!$D$45*Assumptions!$D$46)/Assumptions!$D$23*Assumptions!$D$28*Assumptions!$D$21","v":356641.11102599377},{"$f":"AL5*(AL19*Assumptions!$D$45*Assumptions!$D$46)/Assumptions!$D$23*Assumptions!$D$28*Assumptions!$D$21","v":394088.4276837231},{"$f":"AM5*(AM19*Assumptions!$D$45*Assumptions!$D$46)/Assumptions!$D$23*Assumptions!$D$28*Assumptions!$D$21","v":435467.71259051404},{"$f":"AN5*(AN19*Assumptions!$D$45*Assumptions!$D$46)/Assumptions!$D$23*Assumptions!$D$28*Assumptions!$D$21","v":481191.82241251803}]
[null,null,"New Utilitarian Cyclist Health Benefits",null,null,{"$f":"F5*(F20*Assumptions!$D$47*Assumptions!$D$48)/Assumptions!$D$23*Assumptions!$D$28*Assumptions!$D$21","v":0},{"$f":"G5*(G20*Assumptions!$D$47*Assumptions!$D$48)/Assumptions!$D$23*Assumptions!$D$28*Assumptions!$D$21","v":0},{"$f":"H5*(H20*Assumptions!$D$47*Assumptions!$D$48)/Assumptions!$D$23*Assumptions!$D$28*Assumptions!$D$21","v":0},{"$f":"I5*(I20*Assumptions!$D$47*Assumptions!$D$48)/Assumptions!$D$23*Assumptions!$D$28*Assumptions!$D$21","v":33013.254253717569},{"$f":"J5*(J20*Assumptions!$D$47*Assumptions!$D$48)/Assumptions!$D$23*Assumptions!$D$28*Assumptions!$D$21","v":38840.093629498719},{"$f":"K5*(K20*Assumptions!$D$47*Assumptions!$D$48)/Assumptions!$D$23*Assumptions!$D$28*Assumptions!$D$21","v":45695.370155105229},{"$f":"L5*(L20*Assumptions!$D$47*Assumptions!$D$48)/Assumptions!$D$23*Assumptions!$D$28*Assumptions!$D$21","v":53760.602987481303},{"$f":"M5*(M20*Assumptions!$D$47*Assumptions!$D$48)/Assumptions!$D$23*Assumptions!$D$28*Assumptions!$D$21","v":63249.34941477175},{"$f":"N5*(N20*Assumptions!$D$47*Assumptions!$D$48)/Assumptions!$D$23*Assumptions!$D$28*Assumptions!$D$21","v":74412.859586478939},{"$f":"O5*(O20*Assumptions!$D$47*Assumptions!$D$48)/Assumptions!$D$23*Assumptions!$D$28*Assumptions!$D$21","v":87546.729303492466},{"$f":"P5*(P20*Assumptions!$D$47*Assumptions!$D$48)/Assumptions!$D$23*Assumptions!$D$28*Assumptions!$D$21","v":102998.72702555888},{"$f":"Q5*(Q20*Assumptions!$D$47*Assumptions!$D$48)/Assumptions!$D$23*Assumptions!$D$28*Assumptions!$D$21","v":113813.59336324254},{"$f":"R5*(R20*Assumptions!$D$47*Assumptions!$D$48)/Assumptions!$D$23*Assumptions!$D$28*Assumptions!$D$21","v":125764.02066638302},{"$f":"S5*(S20*Assumptions!$D$47*Assumptions!$D$48)/Assumptions!$D$23*Assumptions!$D$28*Assumptions!$D$21","v":138969.24283635322},{"$f":"T5*(T20*Assumptions!$D$47*Assumptions!$D$48)/Assumptions!$D$23*Assumptions!$D$28*Assumptions!$D$21","v":153561.0133341703},{"$f":"U5*(U20*Assumptions!$D$47*Assumptions!$D$48)/Assumptions!$D$23*Assumptions!$D$28*Assumptions!$D$21","v":169684.91973425818},{"$f":"V5*(V20*Assumptions!$D$47*Assumptions!$D$48)/Assumptions!$D$23*Assumptions!$D$28*Assumptions!$D$21","v":187501.83630635528},{"$f":"W5*(W20*Assumptions!$D$47*Assumptions!$D$48)/Assumptions!$D$23*Assumptions!$D$28*Assumptions!$D$21","v":207189.52911852259},{"$f":"X5*(X20*Assumptions!$D$47*Assumptions!$D$48)/Assumptions!$D$23*Assumptions!$D$28*Assumptions!$D$21","v":228944.42967596743},{"$f":"Y5*(Y20*Assumptions!$D$47*Assumptions!$D$48)/Assumptions!$D$23*Assumptions!$D$28*Assumptions!$D$21","v":252983.59479194405},{"$f":"Z5*(Z20*Assumptions!$D$47*Assumptions!$D$48)/Assumptions!$D$23*Assumptions!$D$28*Assumptions!$D$21","v":279546.87224509817},{"$f":"AA5*(AA20*Assumptions!$D$47*Assumptions!$D$48)/Assumptions!$D$23*Assumptions!$D$28*Assumptions!$D$21","v":308899.29383083351},{"$f":"AB5*(AB20*Assumptions!$D$47*Assumptions!$D$48)/Assumptions!$D$23*Assumptions!$D$28*Assumptions!$D$21","v":341333.71968307096},{"$f":"AC5*(AC20*Assumptions!$D$47*Assumptions!$D$48)/Assumptions!$D$23*Assumptions!$D$28*Assumptions!$D$21","v":377173.76024979341},{"$f":"AD5*(AD20*Assumptions!$D$47*Assumptions!$D$48)/Assumptions!$D$23*Assumptions!$D$28*Assumptions!$D$21","v":416777.00507602171},{"$f":"AE5*(AE20*Assumptions!$D$47*Assumptions!$D$48)/Assumptions!$D$23*Assumptions!$D$28*Assumptions!$D$21","v":460538.59060900396},{"$f":"AF5*(AF20*Assumptions!$D$47*Assumptions!$D$48)/Assumptions!$D$23*Assumptions!$D$28*Assumptions!$D$21","v":508895.1426229495},{"$f":"AG5*(AG20*Assumptions!$D$47*Assumptions!$D$48)/Assumptions!$D$23*Assumptions!$D$28*Assumptions!$D$21","v":562329.13259835914},{"$f":"AH5*(AH20*Assumptions!$D$47*Assumptions!$D$48)/Assumptions!$D$23*Assumptions!$D$28*Assumptions!$D$21","v":621373.69152118685},{"$f":"AI5*(AI20*Assumptions!$D$47*Assumptions!$D$48)/Assumptions!$D$23*Assumptions!$D$28*Assumptions!$D$21","v":686617.92913091148},{"$f":"AJ5*(AJ20*Assumptions!$D$47*Assumptions!$D$48)/Assumptions!$D$23*Assumptions!$D$28*Assumptions!$D$21","v":758712.81168965716},{"$f":"AK5*(AK20*Assumptions!$D$47*Assumptions!$D$48)/Assumptions!$D$23*Assumptions!$D$28*Assumptions!$D$21","v":838377.65691707109},{"$f":"AL5*(AL20*Assumptions!$D$47*Assumptions!$D$48)/Assumptions!$D$23*Assumptions!$D$28*Assumptions!$D$21","v":926407.31089336355},{"$f":"AM5*(AM20*Assumptions!$D$47*Assumptions!$D$48)/Assumptions!$D$23*Assumptions!$D$28*Assumptions!$D$21","v":1023680.0785371669},{"$f":"AN5*(AN20*Assumptions!$D$47*Assumptions!$D$48)/Assumptions!$D$23*Assumptions!$D$28*Assumptions!$D$21","v":1131166.4867835694}]
[null,null,"Total Health Benefits - undiscounted",null,null,{"$f":"SUM(F38:F41)","v":0},{"$f":"SUM(G38:G41)","v":0},0,200212.29179754795,219377.9448598749,240779.60688559775,264730.61995987932,291593.86517977162,321790.09743748745,355807.72230157373,394214.26747051388,415567.32790455234,438681.51318055607,463730.19869084482,490904.68721874582,520416.08466604515,552497.37257225486,587405.69808500714,625424.90421002242,666868.32556599041,712081.877518269,761447.46949196537,815386.77649892238,874365.40648665698,{"$f":"SUM(AD38:AD41)","v":938897.50506603229},1009550.8435378005,1086952.4409596608,1171794.7763232253,1264842.6527974715,1366940.7825005609,{"$f":"SUM(AJ38:AJ41)","v":1479022.167450299},{"$f":"SUM(AK38:AK41)","v":1602117.3602866521},{"$f":"SUM(AL38:AL41)","v":1737364.6971369202},{"$f":"SUM(AM38:AM41)","v":1886021.6046929504},{"$f":"SUM(AN38:AN41)","v":2049477.0942869233}]
[null,null,"Total Health Benefits - discounted",null,null,{"$f":"F42*F6","v":0},0,0,152740.99880541133,156413.44276862108,160441.61870181488,164860.92524896262,169710.28436993741,175032.49202569021,180874.60376807125,187288.35870845048,184516.86345933736,182037.23191587767,179842.56623269932,177926.44990621199,176282.93312623302,174906.51895508397,173792.15030505255,172935.19768657727,172331.44770091758,171977.09225242847,171868.71845685859,172003.29922334672,172378.1844889998,{"$f":"AD42*AD6","v":172991.09308609922},173840.10522310555,174923.65556171557,176240.52687326973,177789.84425881933,179571.06991813786,{"$f":"AJ42*AJ6","v":181583.99845390534},{"$f":"AK42*AK6","v":183828.75269820838},{"$f":"AL42*AL6","v":186305.78004938131},{"$f":"AM42*AM6","v":189015.84930807524},{"$f":"AN42*AN6","v":191960.04800226973}]
[null,"Commuter Mobility Benefit"]
[null,null,"Value of Time with Growth",null,null,{"$f":"Assumptions!D94","v":13.600614903229124},{"$f":"F45*(1+Assumptions!$D$96)","v":13.736621052261414},{"$f":"G45*(1+Assumptions!$D$96)","v":13.873987262784029},{"$f":"H45*(1+Assumptions!$D$96)","v":14.01272713541187},{"$f":"I45*(1+Assumptions!$D$96)","v":14.152854406765989},{"$f":"J45*(1+Assumptions!$D$96)","v":14.294382950833649},{"$f":"K45*(1+Assumptions!$D$96)","v":14.437326780341985},{"$f":"L45*(1+Assumptions!$D$96)","v":14.581700048145406},{"$f":"M45*(1+Assumptions!$D$96)","v":14.72751704862686},{"$f":"N45*(1+Assumptions!$D$96)","v":14.874792219113129},{"$f":"O45*(1+Assumptions!$D$96)","v":15.02354014130426},{"$f":"P45*(1+Assumptions!$D$96)","v":15.173775542717303},{"$f":"Q45*(1+Assumptions!$D$96)","v":15.325513298144477},{"$f":"R45*(1+Assumptions!$D$96)","v":15.478768431125921},{"$f":"S45*(1+Assumptions!$D$96)","v":15.63355611543718},{"$f":"T45*(1+Assumptions!$D$96)","v":15.789891676591552},{"$f":"U45*(1+Assumptions!$D$96)","v":15.947790593357468},{"$f":"V45*(1+Assumptions!$D$96)","v":16.107268499291042},{"$f":"W45*(1+Assumptions!$D$96)","v":16.268341184283951},{"$f":"X45*(1+Assumptions!$D$96)","v":16.43102459612679},{"$f":"Y45*(1+Assumptions!$D$96)","v":16.595334842088057},{"$f":"Z45*(1+Assumptions!$D$96)","v":16.761288190508939},{"$f":"AA45*(1+Assumptions!$D$96)","v":16.928901072414028},{"$f":"AB45*(1+Assumptions!$D$96)","v":17.098190083138167},{"$f":"AC45*(1+Assumptions!$D$96)","v":17.269171983969549},{"$f":"AD45*(1+Assumptions!$D$96)","v":17.441863703809243},{"$f":"AE45*(1+Assumptions!$D$96)","v":17.616282340847334},{"$f":"AF45*(1+Assumptions!$D$96)","v":17.792445164255806},{"$f":"AG45*(1+Assumptions!$D$96)","v":17.970369615898363},{"$f":"AH45*(1+Assumptions!$D$96)","v":18.150073312057348},{"$f":"AI45*(1+Assumptions!$D$96)","v":18.33157404517792},{"$f":"AJ45*(1+Assumptions!$D$96)","v":18.514889785629698},{"$f":"AK45*(1+Assumptions!$D$96)","v":18.700038683485996},{"$f":"AL45*(1+Assumptions!$D$96)","v":18.887039070320856},{"$f":"AM45*(1+Assumptions!$D$96)","v":19.075909461024064}]
[null,null,"New Commuter Cyclist Mobility Benefit",null,null,{"$f":"F5*(F19)*Assumptions!$D$45*Assumptions!$D$46*Assumptions!$D$97*F45/60*0.5","v":0},{"$f":"G5*(G19)*Assumptions!$D$45*Assumptions!$D$46*Assumptions!$D$97*G45/60*0.5","v":0},{"$f":"H5*(H19)*Assumptions!$D$45*Assumptions!$D$46*Assumptions!$D$97*H45/60*0.5","v":0},{"$f":"I5*(I19)*Assumptions!$D$45*Assumptions!$D$46*Assumptions!$D$97*I45/60*0.5","v":45661.347520693744},{"$f":"J5*(J19)*Assumptions!$D$45*Assumptions!$D$46*Assumptions!$D$97*J45/60*0.5","v":54257.781111677148},{"$f":"K5*(K19)*Assumptions!$D$45*Assumptions!$D$46*Assumptions!$D$97*K45/60*0.5","v":64472.622272667031},{"$f":"L5*(L19)*Assumptions!$D$45*Assumptions!$D$46*Assumptions!$D$97*L45/60*0.5","v":76610.56050483069},{"$f":"M5*(M19)*Assumptions!$D$45*Assumptions!$D$46*Assumptions!$D$97*M45/60*0.5","v":91033.647678272624},{"$f":"N5*(N19)*Assumptions!$D$45*Assumptions!$D$46*Assumptions!$D$97*N45/60*0.5","v":108172.0973584226},{"$f":"O5*(O19)*Assumptions!$D$45*Assumptions!$D$46*Assumptions!$D$97*O45/60*0.5","v":128537.11726760604},{"$f":"P5*(P19)*Assumptions!$D$45*Assumptions!$D$46*Assumptions!$D$97*P45/60*0.5","v":152736.15764999189},{"$f":"Q5*(Q19)*Assumptions!$D$45*Assumptions!$D$46*Assumptions!$D$97*Q45/60*0.5","v":170461.18874527339},{"$f":"R5*(R19)*Assumptions!$D$45*Assumptions!$D$46*Assumptions!$D$97*R45/60*0.5","v":190243.2096991624},{"$f":"S5*(S19)*Assumptions!$D$45*Assumptions!$D$46*Assumptions!$D$97*S45/60*0.5","v":212320.93418475022},{"$f":"T5*(T19)*Assumptions!$D$45*Assumptions!$D$46*Assumptions!$D$97*T45/60*0.5","v":236960.77859689048},{"$f":"U5*(U19)*Assumptions!$D$45*Assumptions!$D$46*Assumptions!$D$97*U45/60*0.5","v":264460.07695305964},{"$f":"V5*(V19)*Assumptions!$D$45*Assumptions!$D$46*Assumptions!$D$97*V45/60*0.5","v":295150.6688834622},{"$f":"W5*(W19)*Assumptions!$D$45*Assumptions!$D$46*Assumptions!$D$97*W45/60*0.5","v":329402.90400738799},{"$f":"X5*(X19)*Assumptions!$D$45*Assumptions!$D$46*Assumptions!$D$97*X45/60*0.5","v":367630.11101744528},{"$f":"Y5*(Y19)*Assumptions!$D$45*Assumptions!$D$46*Assumptions!$D$97*Y45/60*0.5","v":410293.58540101984},{"$f":"Z5*(Z19)*Assumptions!$D$45*Assumptions!$D$46*Assumptions!$D$97*Z45/60*0.5","v":457908.15598680812},{"$f":"AA5*(AA19)*Assumptions!$D$45*Assumptions!$D$46*Assumptions!$D$97*AA45/60*0.5","v":511048.3974890773},{"$f":"AB5*(AB19)*Assumptions!$D$45*Assumptions!$D$46*Assumptions!$D$97*AB45/60*0.5","v":570355.56401768466},{"$f":"AC5*(AC19)*Assumptions!$D$45*Assumptions!$D$46*Assumptions!$D$97*AC45/60*0.5","v":636545.3272219369},{"$f":"AD5*(AD19)*Assumptions!$D$45*Assumptions!$D$46*Assumptions!$D$97*AD45/60*0.5","v":710416.41244604264},{"$f":"AE5*(AE19)*Assumptions!$D$45*Assumptions!$D$46*Assumptions!$D$97*AE45/60*0.5","v":792860.23711040593},{"$f":"AF5*(AF19)*Assumptions!$D$45*Assumptions!$D$46*Assumptions!$D$97*AF45/60*0.5","v":884871.66762706847},{"$f":"AG5*(AG19)*Assumptions!$D$45*Assumptions!$D$46*Assumptions!$D$97*AG45/60*0.5","v":987561.02465518971},{"$f":"AH5*(AH19)*Assumptions!$D$45*Assumptions!$D$46*Assumptions!$D$97*AH45/60*0.5","v":1102167.4815664245},{"$f":"AI5*(AI19)*Assumptions!$D$45*Assumptions!$D$46*Assumptions!$D$97*AI45/60*0.5","v":1230074.017802208},{"$f":"AJ5*(AJ19)*Assumptions!$D$45*Assumptions!$D$46*Assumptions!$D$97*AJ45/60*0.5","v":1372824.1075681539},{"$f":"AK5*(AK19)*Assumptions!$D$45*Assumptions!$D$46*Assumptions!$D$97*AK45/60*0.5","v":1532140.3452514382},{"$f":"AL5*(AL19)*Assumptions!$D$45*Assumptions!$D$46*Assumptions!$D$97*AL45/60*0.5","v":1709945.2323178677},{"$f":"AM5*(AM19)*Assumptions!$D$45*Assumptions!$D$46*Assumptions!$D$97*AM45/60*0.5","v":1908384.3765283562},{"$f":"AN5*(AN19)*Assumptions!$D$45*Assumptions!$D$46*Assumptions!$D$97*AN45/60*0.5","v":2129852.3834244725}]
[null,null,"New Utilitarian Cyclist Mobility Benefit",null,null,{"$f":"F5*(F20)*Assumptions!$D$47*Assumptions!$D$48*Assumptions!$D$97*Assumptions!$D$94/60*0.5","v":0},{"$f":"G5*(G20)*Assumptions!$D$47*Assumptions!$D$48*Assumptions!$D$97*Assumptions!$D$94/60*0.5","v":0},{"$f":"H5*(H20)*Assumptions!$D$47*Assumptions!$D$48*Assumptions!$D$97*Assumptions!$D$94/60*0.5","v":0},{"$f":"I5*(I20)*Assumptions!$D$47*Assumptions!$D$48*Assumptions!$D$97*Assumptions!$D$94/60*0.5","v":104182.04887619485},{"$f":"J5*(J20)*Assumptions!$D$47*Assumptions!$D$48*Assumptions!$D$97*Assumptions!$D$94/60*0.5","v":122570.18050284327},{"$f":"K5*(K20)*Assumptions!$D$47*Assumptions!$D$48*Assumptions!$D$97*Assumptions!$D$94/60*0.5","v":144203.81736159508},{"$f":"L5*(L20)*Assumptions!$D$47*Assumptions!$D$48*Assumptions!$D$97*Assumptions!$D$94/60*0.5","v":169655.79112591656},{"$f":"M5*(M20)*Assumptions!$D$47*Assumptions!$D$48*Assumptions!$D$97*Assumptions!$D$94/60*0.5","v":199600.03825964083},{"$f":"N5*(N20)*Assumptions!$D$47*Assumptions!$D$48*Assumptions!$D$97*Assumptions!$D$94/60*0.5","v":234829.44501246742},{"$f":"O5*(O20)*Assumptions!$D$47*Assumptions!$D$48*Assumptions!$D$97*Assumptions!$D$94/60*0.5","v":276276.84205716779},{"$f":"P5*(P20)*Assumptions!$D$47*Assumptions!$D$48*Assumptions!$D$97*Assumptions!$D$94/60*0.5","v":325039.704680258},{"$f":"Q5*(Q20)*Assumptions!$D$47*Assumptions!$D$48*Assumptions!$D$97*Assumptions!$D$94/60*0.5","v":359168.87367168505},{"$f":"R5*(R20)*Assumptions!$D$47*Assumptions!$D$48*Assumptions!$D$97*Assumptions!$D$94/60*0.5","v":396881.60540721193},{"$f":"S5*(S20)*Assumptions!$D$47*Assumptions!$D$48*Assumptions!$D$97*Assumptions!$D$94/60*0.5","v":438554.17397496913},{"$f":"T5*(T20)*Assumptions!$D$47*Assumptions!$D$48*Assumptions!$D$97*Assumptions!$D$94/60*0.5","v":484602.36224234087},{"$f":"U5*(U20)*Assumptions!$D$47*Assumptions!$D$48*Assumptions!$D$97*Assumptions!$D$94/60*0.5","v":535485.6102777865},{"$f":"V5*(V20)*Assumptions!$D$47*Assumptions!$D$48*Assumptions!$D$97*Assumptions!$D$94/60*0.5","v":591711.59935695434},{"$f":"W5*(W20)*Assumptions!$D$47*Assumptions!$D$48*Assumptions!$D$97*Assumptions!$D$94/60*0.5","v":653841.31728943449},{"$f":"X5*(X20)*Assumptions!$D$47*Assumptions!$D$48*Assumptions!$D$97*Assumptions!$D$94/60*0.5","v":722494.65560482501},{"$f":"Y5*(Y20)*Assumptions!$D$47*Assumptions!$D$48*Assumptions!$D$97*Assumptions!$D$94/60*0.5","v":798356.59444333171},{"$f":"Z5*(Z20)*Assumptions!$D$47*Assumptions!$D$48*Assumptions!$D$97*Assumptions!$D$94/60*0.5","v":882184.03685988148},{"$f":"AA5*(AA20)*Assumptions!$D$47*Assumptions!$D$48*Assumptions!$D$97*Assumptions!$D$94/60*0.5","v":974813.36073016911},{"$f":"AB5*(AB20)*Assumptions!$D$47*Assumptions!$D$48*Assumptions!$D$97*Assumptions!$D$94/60*0.5","v":1077168.7636068368},{"$f":"AC5*(AC20)*Assumptions!$D$47*Assumptions!$D$48*Assumptions!$D$97*Assumptions!$D$94/60*0.5","v":1190271.4837855545},{"$f":"AD5*(AD20)*Assumptions!$D$47*Assumptions!$D$48*Assumptions!$D$97*Assumptions!$D$94/60*0.5","v":1315249.989583038},{"$f":"AE5*(AE20)*Assumptions!$D$47*Assumptions!$D$48*Assumptions!$D$97*Assumptions!$D$94/60*0.5","v":1453351.2384892565},{"$f":"AF5*(AF20)*Assumptions!$D$47*Assumptions!$D$48*Assumptions!$D$97*Assumptions!$D$94/60*0.5","v":1605953.1185306287},{"$f":"AG5*(AG20)*Assumptions!$D$47*Assumptions!$D$48*Assumptions!$D$97*Assumptions!$D$94/60*0.5","v":1774578.1959763446},{"$f":"AH5*(AH20)*Assumptions!$D$47*Assumptions!$D$48*Assumptions!$D$97*Assumptions!$D$94/60*0.5","v":1960908.906553861},{"$f":"AI5*(AI20)*Assumptions!$D$47*Assumptions!$D$48*Assumptions!$D$97*Assumptions!$D$94/60*0.5","v":2166804.3417420164},{"$f":"AJ5*(AJ20)*Assumptions!$D$47*Assumptions!$D$48*Assumptions!$D$97*Assumptions!$D$94/60*0.5","v":2394318.7976249284},{"$f":"AK5*(AK20)*Assumptions!$D$47*Assumptions!$D$48*Assumptions!$D$97*Assumptions!$D$94/60*0.5","v":2645722.2713755453},{"$f":"AL5*(AL20)*Assumptions!$D$47*Assumptions!$D$48*Assumptions!$D$97*Assumptions!$D$94/60*0.5","v":2923523.1098699779},{"$f":"AM5*(AM20)*Assumptions!$D$47*Assumptions!$D$48*Assumptions!$D$97*Assumptions!$D$94/60*0.5","v":3230493.0364063256},{"$f":"AN5*(AN20)*Assumptions!$D$47*Assumptions!$D$48*Assumptions!$D$97*Assumptions!$D$94/60*0.5","v":3569694.80522899}]
[null,null,"Total Cyclist Commuter Mobility Benefit - undiscounted",null,null,{"$f":"SUM(F46:F47)","v":0},0,0,149843.39639688859,176827.96161452041,208676.43963426212,246266.35163074726,290633.68593791348,343001.54237089003,404813.95932477381,477775.86233024986,529630.06241695839,587124.81510637433,650875.10815971938,721563.14083923132,799945.68723084615,886862.26824041654,983244.22129682242,1090124.7666222702,1208650.1798443515,1340092.1928466896,1485861.7582192463,1647524.3276245215,1826816.8110074913,{"$f":"SUM(AD46:AD47)","v":2025666.4020290808},2246211.4755996624,2490824.7861576974,2762139.2206315342,3063076.3881202852,3396878.3595442241,{"$f":"SUM(AJ46:AJ47)","v":3767142.9051930821},{"$f":"SUM(AK46:AK47)","v":4177862.6166269835},{"$f":"SUM(AL46:AL47)","v":4633468.3421878461},{"$f":"SUM(AM46:AM47)","v":5138877.4129346814},{"$f":"SUM(AN46:AN47)","v":5699547.1886534626}]
[null,null,"Total Cyclist Commuter Mobility Benefit - discounted",null,null,{"$f":"F48*F6","v":0},0,0,114314.8096681257,126075.89277742167,139049.92284400645,153362.30691290781,169151.45130916161,186570.11265393347,205786.88966900122,226987.87048096902,235162.08168654662,243635.92474227634,252420.5886933553,261527.68831781877,270969.28062326374,280757.88199382805,290906.48601345811,301428.58199255436,312338.17422618036,323649.80201317027,335378.56046666024,347540.12214780896,360150.75955576607,{"$f":"AD48*AD6","v":373227.36850829242},386787.49244883546,400849.34771732375,415431.84982345928,430554.64076287119,446238.11741813697,{"$f":"AJ48*AJ6","v":462503.46108839376},{"$f":"AK48*AK6","v":479372.66819304565},{"$f":"AL48*AL6","v":496868.58219693002},{"$f":"AM48*AM6","v":515014.92680624325},{"$f":"AN48*AN6","v":533836.34048654081}]
[null,"Accident Cost Savings - Existing Cyclists & Walkers"]
[null,null,"Existing Cyclist and Ped Safety Savings"]
[null,null,"Number of bike and pedestrian accidents avoided",null,null,{"$f":"F5*(Assumptions!$D$8+Assumptions!$D$11+Assumptions!$D$63*Assumptions!$D$62)","v":0},{"$f":"G5*(Assumptions!$D$8+Assumptions!$D$11+Assumptions!$D$63*Assumptions!$D$62)","v":0},{"$f":"H5*(Assumptions!$D$8+Assumptions!$D$11+Assumptions!$D$63*Assumptions!$D$62)","v":0},{"$f":"I5*(Assumptions!$D$8+Assumptions!$D$11+Assumptions!$D$63*Assumptions!$D$62)","v":1.6866666666666665},{"$f":"J5*(Assumptions!$D$8+Assumptions!$D$11+Assumptions!$D$63*Assumptions!$D$62)","v":1.6866666666666665},{"$f":"K5*(Assumptions!$D$8+Assumptions!$D$11+Assumptions!$D$63*Assumptions!$D$62)","v":1.6866666666666665},{"$f":"L5*(Assumptions!$D$8+Assumptions!$D$11+Assumptions!$D$63*Assumptions!$D$62)","v":1.6866666666666665},{"$f":"M5*(Assumptions!$D$8+Assumptions!$D$11+Assumptions!$D$63*Assumptions!$D$62)","v":1.6866666666666665},{"$f":"N5*(Assumptions!$D$8+Assumptions!$D$11+Assumptions!$D$63*Assumptions!$D$62)","v":1.6866666666666665},{"$f":"O5*(Assumptions!$D$8+Assumptions!$D$11+Assumptions!$D$63*Assumptions!$D$62)","v":1.6866666666666665},{"$f":"P5*(Assumptions!$D$8+Assumptions!$D$11+Assumptions!$D$63*Assumptions!$D$62)","v":1.6866666666666665},{"$f":"Q5*(Assumptions!$D$8+Assumptions!$D$11+Assumptions!$D$63*Assumptions!$D$62)","v":1.6866666666666665},{"$f":"R5*(Assumptions!$D$8+Assumptions!$D$11+Assumptions!$D$63*Assumptions!$D$62)","v":1.6866666666666665},{"$f":"S5*(Assumptions!$D$8+Assumptions!$D$11+Assumptions!$D$63*Assumptions!$D$62)","v":1.6866666666666665},{"$f":"T5*(Assumptions!$D$8+Assumptions!$D$11+Assumptions!$D$63*Assumptions!$D$62)","v":1.6866666666666665},{"$f":"U5*(Assumptions!$D$8+Assumptions!$D$11+Assumptions!$D$63*Assumptions!$D$62)","v":1.6866666666666665},{"$f":"V5*(Assumptions!$D$8+Assumptions!$D$11+Assumptions!$D$63*Assumptions!$D$62)","v":1.6866666666666665},{"$f":"W5*(Assumptions!$D$8+Assumptions!$D$11+Assumptions!$D$63*Assumptions!$D$62)","v":1.6866666666666665},{"$f":"X5*(Assumptions!$D$8+Assumptions!$D$11+Assumptions!$D$63*Assumptions!$D$62)","v":1.6866666666666665},{"$f":"Y5*(Assumptions!$D$8+Assumptions!$D$11+Assumptions!$D$63*Assumptions!$D$62)","v":1.6866666666666665},{"$f":"Z5*(Assumptions!$D$8+Assumptions!$D$11+Assumptions!$D$63*Assumptions!$D$62)","v":1.6866666666666665},{"$f":"AA5*(Assumptions!$D$8+Assumptions!$D$11+Assumptions!$D$63*Assumptions!$D$62)","v":1.6866666666666665},{"$f":"AB5*(Assumptions!$D$8+Assumptions!$D$11+Assumptions!$D$63*Assumptions!$D$62)","v":1.6866666666666665},{"$f":"AC5*(Assumptions!$D$8+Assumptions!$D$11+Assumptions!$D$63*Assumptions!$D$62)","v":1.6866666666666665},{"$f":"AD5*(Assumptions!$D$8+Assumptions!$D$11+Assumptions!$D$63*Assumptions!$D$62)","v":1.6866666666666665},{"$f":"AE5*(Assumptions!$D$8+Assumptions!$D$11+Assumptions!$D$63*Assumptions!$D$62)","v":1.6866666666666665},{"$f":"AF5*(Assumptions!$D$8+Assumptions!$D$11+Assumptions!$D$63*Assumptions!$D$62)","v":1.6866666666666665},{"$f":"AG5*(Assumptions!$D$8+Assumptions!$D$11+Assumptions!$D$63*Assumptions!$D$62)","v":1.6866666666666665},{"$f":"AH5*(Assumptions!$D$8+Assumptions!$D$11+Assumptions!$D$63*Assumptions!$D$62)","v":1.6866666666666665},{"$f":"AI5*(Assumptions!$D$8+Assumptions!$D$11+Assumptions!$D$63*Assumptions!$D$62)","v":1.6866666666666665},{"$f":"AJ5*(Assumptions!$D$8+Assumptions!$D$11+Assumptions!$D$63*Assumptions!$D$62)","v":1.6866666666666665},{"$f":"AK5*(Assumptions!$D$8+Assumptions!$D$11+Assumptions!$D$63*Assumptions!$D$62)","v":1.6866666666666665},{"$f":"AL5*(Assumptions!$D$8+Assumptions!$D$11+Assumptions!$D$63*Assumptions!$D$62)","v":1.6866666666666665},{"$f":"AM5*(Assumptions!$D$8+Assumptions!$D$11+Assumptions!$D$63*Assumptions!$D$62)","v":1.6866666666666665},{"$f":"AN5*(Assumptions!$D$8+Assumptions!$D$11+Assumptions!$D$63*Assumptions!$D$62)","v":1.6866666666666665}]
[null,null,"Cost of accident",null,null,null,{"$f":"G52*SUMPRODUCT($E$55:$E$61,G64:G70)","v":0},0,148544.3252954841,150029.76854843891,151530.06623392334,153045.36689626257,154575.82056522518,156121.57877087742,157682.79455858623,159259.62250417209,160852.21872921384,162460.74091650592,164085.34832567099,165726.2018089277,167383.463827017,169057.29846528714,170747.87144994005,172455.35016443944,174179.90366608382,175921.70270274463,177680.91972977211,179457.72892706981,181252.30621634057,{"$f":"AD52*SUMPRODUCT($E$55:$E$61,AD64:AD70)","v":183064.82927850392},184895.47757128903,186744.43234700192,188611.87667047192,190497.99543717661,192402.97539154836,{"$f":"AJ52*SUMPRODUCT($E$55:$E$61,AJ64:AJ70)","v":194327.00514546386},{"$f":"AK52*SUMPRODUCT($E$55:$E$61,AK64:AK70)","v":196270.27519691855},{"$f":"AL52*SUMPRODUCT($E$55:$E$61,AL64:AL70)","v":198232.97794888765},{"$f":"AM52*SUMPRODUCT($E$55:$E$61,AM64:AM70)","v":200215.30772837662},{"$f":"AN52*SUMPRODUCT($E$55:$E$61,AN64:AN70)","v":202217.46080566038}]
[null,null,"Type of accident"]
[null,null,null,{"$f":"'ACCIDENT COSTS'!B$54","v":"O - No Injury"},{"$f":"'Accident Data'!D3","v":0}]
[null,null,null,{"$f":"'ACCIDENT COSTS'!B$55","v":"C - Possible Injury"},{"$f":"'Accident Data'!D4","v":0.63265306122448983}]
[null,null,null,{"$f":"'ACCIDENT COSTS'!B$56","v":"B - Non Incapacitating"},{"$f":"'Accident Data'!D5","v":0.36734693877551022}]
[null,null,null,{"$f":"'ACCIDENT COSTS'!B$57","v":"A - Incapacitating"},{"$f":"'Accident Data'!D6","v":0}]
[null,null,null,{"$f":"'ACCIDENT COSTS'!B$58","v":"K -  Killed"},{"$f":"'Accident Data'!D7","v":0}]
[null,null,null,{"$f":"'ACCIDENT COSTS'!B$59","v":"Injured - Severity Unknown"},0]
[null,null,null,{"$f":"'ACCIDENT COSTS'!B$60","v":"Unknown - If Injured"},0]
[]
[null,null,"Cost per accident ($2013) + Growth over time (1.07%)"]
[null,null,null,{"$f":"'ACCIDENT COSTS'!B$54","v":"O - No Injury"},{"$f":"'ACCIDENT COSTS'!D54","v":3234.8159999999998},null,{"$f":"E64","v":3234.8159999999998},{"$f":"$G64*(1+'ACCIDENT COSTS'!$D$65)^(H$3-$G$3)","v":3267.1641599999998},{"$f":"$G64*(1+'ACCIDENT COSTS'!$D$65)^(I$3-$G$3)","v":3299.8358015999997},{"$f":"$G64*(1+'ACCIDENT COSTS'!$D$65)^(J$3-$G$3)","v":3332.8341596159994},{"$f":"$G64*(1+'ACCIDENT COSTS'!$D$65)^(K$3-$G$3)","v":3366.1625012121599},{"$f":"$G64*(1+'ACCIDENT COSTS'!$D$65)^(L$3-$G$3)","v":3399.8241262242814},{"$f":"$G64*(1+'ACCIDENT COSTS'!$D$65)^(M$3-$G$3)","v":3433.8223674865249},{"$f":"$G64*(1+'ACCIDENT COSTS'!$D$65)^(N$3-$G$3)","v":3468.1605911613888},{"$f":"$G64*(1+'ACCIDENT COSTS'!$D$65)^(O$3-$G$3)","v":3502.8421970730037},{"$f":"$G64*(1+'ACCIDENT COSTS'!$D$65)^(P$3-$G$3)","v":3537.8706190437342},{"$f":"$G64*(1+'ACCIDENT COSTS'!$D$65)^(Q$3-$G$3)","v":3573.2493252341715},{"$f":"$G64*(1+'ACCIDENT COSTS'!$D$65)^(R$3-$G$3)","v":3608.9818184865126},{"$f":"$G64*(1+'ACCIDENT COSTS'!$D$65)^(S$3-$G$3)","v":3645.0716366713777},{"$f":"$G64*(1+'ACCIDENT COSTS'!$D$65)^(T$3-$G$3)","v":3681.5223530380918},{"$f":"$G64*(1+'ACCIDENT COSTS'!$D$65)^(U$3-$G$3)","v":3718.3375765684732},{"$f":"$G64*(1+'ACCIDENT COSTS'!$D$65)^(V$3-$G$3)","v":3755.5209523341568},{"$f":"$G64*(1+'ACCIDENT COSTS'!$D$65)^(W$3-$G$3)","v":3793.0761618574993},{"$f":"$G64*(1+'ACCIDENT COSTS'!$D$65)^(X$3-$G$3)","v":3831.0069234760745},{"$f":"$G64*(1+'ACCIDENT COSTS'!$D$65)^(Y$3-$G$3)","v":3869.3169927108356},{"$f":"$G64*(1+'ACCIDENT COSTS'!$D$65)^(Z$3-$G$3)","v":3908.0101626379428},{"$f":"$G64*(1+'ACCIDENT COSTS'!$D$65)^(AA$3-$G$3)","v":3947.0902642643227},{"$f":"$G64*(1+'ACCIDENT COSTS'!$D$65)^(AB$3-$G$3)","v":3986.5611669069654},{"$f":"$G64*(1+'ACCIDENT COSTS'!$D$65)^(AC$3-$G$3)","v":4026.4267785760362},{"$f":"$G64*(1+'ACCIDENT COSTS'!$D$65)^(AD$3-$G$3)","v":4066.691046361796},{"$f":"$G64*(1+'ACCIDENT COSTS'!$D$65)^(AE$3-$G$3)","v":4107.3579568254145},{"$f":"$G64*(1+'ACCIDENT COSTS'!$D$65)^(AF$3-$G$3)","v":4148.4315363936694},{"$f":"$G64*(1+'ACCIDENT COSTS'!$D$65)^(AG$3-$G$3)","v":4189.9158517576061},{"$f":"$G64*(1+'ACCIDENT COSTS'!$D$65)^(AH$3-$G$3)","v":4231.8150102751806},{"$f":"$G64*(1+'ACCIDENT COSTS'!$D$65)^(AI$3-$G$3)","v":4274.1331603779327},{"$f":"$G64*(1+'ACCIDENT COSTS'!$D$65)^(AJ$3-$G$3)","v":4316.8744919817127},{"$f":"$G64*(1+'ACCIDENT COSTS'!$D$65)^(AK$3-$G$3)","v":4360.0432369015307},{"$f":"$G64*(1+'ACCIDENT COSTS'!$D$65)^(AL$3-$G$3)","v":4403.6436692705438},{"$f":"$G64*(1+'ACCIDENT COSTS'!$D$65)^(AM$3-$G$3)","v":4447.6801059632508},{"$f":"$G64*(1+'ACCIDENT COSTS'!$D$65)^(AN$3-$G$3)","v":4492.1569070228834}]
[null,null,null,{"$f":"'ACCIDENT COSTS'!B$55","v":"C - Possible Injury"},{"$f":"'ACCIDENT COSTS'!D55","v":63854.495999999999},null,{"$f":"E65","v":63854.495999999999},{"$f":"$G65*(1+'ACCIDENT COSTS'!$D$65)^(H$3-$G$3)","v":64493.040959999998},{"$f":"$G65*(1+'ACCIDENT COSTS'!$D$65)^(I$3-$G$3)","v":65137.971369599996},{"$f":"$G65*(1+'ACCIDENT COSTS'!$D$65)^(J$3-$G$3)","v":65789.351083295987},{"$f":"$G65*(1+'ACCIDENT COSTS'!$D$65)^(K$3-$G$3)","v":66447.244594128962},{"$f":"$G65*(1+'ACCIDENT COSTS'!$D$65)^(L$3-$G$3)","v":67111.717040070245},{"$f":"$G65*(1+'ACCIDENT COSTS'!$D$65)^(M$3-$G$3)","v":67782.834210470959},{"$f":"$G65*(1+'ACCIDENT COSTS'!$D$65)^(N$3-$G$3)","v":68460.662552575654},{"$f":"$G65*(1+'ACCIDENT COSTS'!$D$65)^(O$3-$G$3)","v":69145.269178101429},{"$f":"$G65*(1+'ACCIDENT COSTS'!$D$65)^(P$3-$G$3)","v":69836.721869882444},{"$f":"$G65*(1+'ACCIDENT COSTS'!$D$65)^(Q$3-$G$3)","v":70535.08908858127},{"$f":"$G65*(1+'ACCIDENT COSTS'!$D$65)^(R$3-$G$3)","v":71240.439979467075},{"$f":"$G65*(1+'ACCIDENT COSTS'!$D$65)^(S$3-$G$3)","v":71952.844379261747},{"$f":"$G65*(1+'ACCIDENT COSTS'!$D$65)^(T$3-$G$3)","v":72672.372823054364},{"$f":"$G65*(1+'ACCIDENT COSTS'!$D$65)^(U$3-$G$3)","v":73399.096551284922},{"$f":"$G65*(1+'ACCIDENT COSTS'!$D$65)^(V$3-$G$3)","v":74133.08751679775},{"$f":"$G65*(1+'ACCIDENT COSTS'!$D$65)^(W$3-$G$3)","v":74874.418391965737},{"$f":"$G65*(1+'ACCIDENT COSTS'!$D$65)^(X$3-$G$3)","v":75623.162575885406},{"$f":"$G65*(1+'ACCIDENT COSTS'!$D$65)^(Y$3-$G$3)","v":76379.39420164426},{"$f":"$G65*(1+'ACCIDENT COSTS'!$D$65)^(Z$3-$G$3)","v":77143.188143660693},{"$f":"$G65*(1+'ACCIDENT COSTS'!$D$65)^(AA$3-$G$3)","v":77914.620025097305},{"$f":"$G65*(1+'ACCIDENT COSTS'!$D$65)^(AB$3-$G$3)","v":78693.76622534827},{"$f":"$G65*(1+'ACCIDENT COSTS'!$D$65)^(AC$3-$G$3)","v":79480.703887601761},{"$f":"$G65*(1+'ACCIDENT COSTS'!$D$65)^(AD$3-$G$3)","v":80275.510926477771},{"$f":"$G65*(1+'ACCIDENT COSTS'!$D$65)^(AE$3-$G$3)","v":81078.266035742563},{"$f":"$G65*(1+'ACCIDENT COSTS'!$D$65)^(AF$3-$G$3)","v":81889.048696099999},{"$f":"$G65*(1+'ACCIDENT COSTS'!$D$65)^(AG$3-$G$3)","v":82707.939183060997},{"$f":"$G65*(1+'ACCIDENT COSTS'!$D$65)^(AH$3-$G$3)","v":83535.018574891583},{"$f":"$G65*(1+'ACCIDENT COSTS'!$D$65)^(AI$3-$G$3)","v":84370.3687606405},{"$f":"$G65*(1+'ACCIDENT COSTS'!$D$65)^(AJ$3-$G$3)","v":85214.072448246909},{"$f":"$G65*(1+'ACCIDENT COSTS'!$D$65)^(AK$3-$G$3)","v":86066.213172729404},{"$f":"$G65*(1+'ACCIDENT COSTS'!$D$65)^(AL$3-$G$3)","v":86926.875304456669},{"$f":"$G65*(1+'ACCIDENT COSTS'!$D$65)^(AM$3-$G$3)","v":87796.144057501253},{"$f":"$G65*(1+'ACCIDENT COSTS'!$D$65)^(AN$3-$G$3)","v":88674.105498076271}]
[null,null,null,{"$f":"'ACCIDENT COSTS'!B$56","v":"B - Non Incapacitating"},{"$f":"'ACCIDENT COSTS'!D56","v":125049.88800000001},null,125049.88800000001,{"$f":"$G66*(1+'ACCIDENT COSTS'!$D$65)^(H$3-$G$3)","v":126300.38688000001},{"$f":"$G66*(1+'ACCIDENT COSTS'!$D$65)^(I$3-$G$3)","v":127563.39074880001},{"$f":"$G66*(1+'ACCIDENT COSTS'!$D$65)^(J$3-$G$3)","v":128839.02465628799},{"$f":"$G66*(1+'ACCIDENT COSTS'!$D$65)^(K$3-$G$3)","v":130127.41490285088},{"$f":"$G66*(1+'ACCIDENT COSTS'!$D$65)^(L$3-$G$3)","v":131428.6890518794},{"$f":"$G66*(1+'ACCIDENT COSTS'!$D$65)^(M$3-$G$3)","v":132742.97594239822},{"$f":"$G66*(1+'ACCIDENT COSTS'!$D$65)^(N$3-$G$3)","v":134070.40570182216},{"$f":"$G66*(1+'ACCIDENT COSTS'!$D$65)^(O$3-$G$3)","v":135411.10975884041},{"$f":"$G66*(1+'ACCIDENT COSTS'!$D$65)^(P$3-$G$3)","v":136765.22085642882},{"$f":"$G66*(1+'ACCIDENT COSTS'!$D$65)^(Q$3-$G$3)","v":138132.87306499312},{"$f":"$G66*(1+'ACCIDENT COSTS'!$D$65)^(R$3-$G$3)","v":139514.20179564302},{"$f":"$G66*(1+'ACCIDENT COSTS'!$D$65)^(S$3-$G$3)","v":140909.34381359947},{"$f":"$G66*(1+'ACCIDENT COSTS'!$D$65)^(T$3-$G$3)","v":142318.43725173545},{"$f":"$G66*(1+'ACCIDENT COSTS'!$D$65)^(U$3-$G$3)","v":143741.62162425282},{"$f":"$G66*(1+'ACCIDENT COSTS'!$D$65)^(V$3-$G$3)","v":145179.03784049532},{"$f":"$G66*(1+'ACCIDENT COSTS'!$D$65)^(W$3-$G$3)","v":146630.82821890031},{"$f":"$G66*(1+'ACCIDENT COSTS'!$D$65)^(X$3-$G$3)","v":148097.13650108932},{"$f":"$G66*(1+'ACCIDENT COSTS'!$D$65)^(Y$3-$G$3)","v":149578.10786610021},{"$f":"$G66*(1+'ACCIDENT COSTS'!$D$65)^(Z$3-$G$3)","v":151073.88894476119},{"$f":"$G66*(1+'ACCIDENT COSTS'!$D$65)^(AA$3-$G$3)","v":152584.6278342088},{"$f":"$G66*(1+'ACCIDENT COSTS'!$D$65)^(AB$3-$G$3)","v":154110.47411255087},{"$f":"$G66*(1+'ACCIDENT COSTS'!$D$65)^(AC$3-$G$3)","v":155651.57885367644},{"$f":"$G66*(1+'ACCIDENT COSTS'!$D$65)^(AD$3-$G$3)","v":157208.09464221317},{"$f":"$G66*(1+'ACCIDENT COSTS'!$D$65)^(AE$3-$G$3)","v":158780.17558863535},{"$f":"$G66*(1+'ACCIDENT COSTS'!$D$65)^(AF$3-$G$3)","v":160367.9773445217},{"$f":"$G66*(1+'ACCIDENT COSTS'!$D$65)^(AG$3-$G$3)","v":161971.65711796691},{"$f":"$G66*(1+'ACCIDENT COSTS'!$D$65)^(AH$3-$G$3)","v":163591.37368914654},{"$f":"$G66*(1+'ACCIDENT COSTS'!$D$65)^(AI$3-$G$3)","v":165227.287426038},{"$f":"$G66*(1+'ACCIDENT COSTS'!$D$65)^(AJ$3-$G$3)","v":166879.56030029841},{"$f":"$G66*(1+'ACCIDENT COSTS'!$D$65)^(AK$3-$G$3)","v":168548.35590330142},{"$f":"$G66*(1+'ACCIDENT COSTS'!$D$65)^(AL$3-$G$3)","v":170233.83946233438},{"$f":"$G66*(1+'ACCIDENT COSTS'!$D$65)^(AM$3-$G$3)","v":171936.17785695777},{"$f":"$G66*(1+'ACCIDENT COSTS'!$D$65)^(AN$3-$G$3)","v":173655.53963552736}]
[null,null,null,{"$f":"'ACCIDENT COSTS'!B$57","v":"A - Incapacitating"},{"$f":"'ACCIDENT COSTS'!D57","v":459120.288},null,459120.288,{"$f":"$G67*(1+'ACCIDENT COSTS'!$D$65)^(H$3-$G$3)","v":463711.49088},{"$f":"$G67*(1+'ACCIDENT COSTS'!$D$65)^(I$3-$G$3)","v":468348.60578879999},{"$f":"$G67*(1+'ACCIDENT COSTS'!$D$65)^(J$3-$G$3)","v":473032.09184668795},{"$f":"$G67*(1+'ACCIDENT COSTS'!$D$65)^(K$3-$G$3)","v":477762.41276515491},{"$f":"$G67*(1+'ACCIDENT COSTS'!$D$65)^(L$3-$G$3)","v":482540.03689280641},{"$f":"$G67*(1+'ACCIDENT COSTS'!$D$65)^(M$3-$G$3)","v":487365.43726173457},{"$f":"$G67*(1+'ACCIDENT COSTS'!$D$65)^(N$3-$G$3)","v":492239.09163435176},{"$f":"$G67*(1+'ACCIDENT COSTS'!$D$65)^(O$3-$G$3)","v":497161.48255069542},{"$f":"$G67*(1+'ACCIDENT COSTS'!$D$65)^(P$3-$G$3)","v":502133.09737620241},{"$f":"$G67*(1+'ACCIDENT COSTS'!$D$65)^(Q$3-$G$3)","v":507154.42834996444},{"$f":"$G67*(1+'ACCIDENT COSTS'!$D$65)^(R$3-$G$3)","v":512225.97263346397},{"$f":"$G67*(1+'ACCIDENT COSTS'!$D$65)^(S$3-$G$3)","v":517348.23235979863},{"$f":"$G67*(1+'ACCIDENT COSTS'!$D$65)^(T$3-$G$3)","v":522521.71468339663},{"$f":"$G67*(1+'ACCIDENT COSTS'!$D$65)^(U$3-$G$3)","v":527746.93183023063},{"$f":"$G67*(1+'ACCIDENT COSTS'!$D$65)^(V$3-$G$3)","v":533024.40114853287},{"$f":"$G67*(1+'ACCIDENT COSTS'!$D$65)^(W$3-$G$3)","v":538354.64516001835},{"$f":"$G67*(1+'ACCIDENT COSTS'!$D$65)^(X$3-$G$3)","v":543738.1916116185},{"$f":"$G67*(1+'ACCIDENT COSTS'!$D$65)^(Y$3-$G$3)","v":549175.57352773473},{"$f":"$G67*(1+'ACCIDENT COSTS'!$D$65)^(Z$3-$G$3)","v":554667.32926301192},{"$f":"$G67*(1+'ACCIDENT COSTS'!$D$65)^(AA$3-$G$3)","v":560214.00255564216},{"$f":"$G67*(1+'ACCIDENT COSTS'!$D$65)^(AB$3-$G$3)","v":565816.14258119848},{"$f":"$G67*(1+'ACCIDENT COSTS'!$D$65)^(AC$3-$G$3)","v":571474.30400701065},{"$f":"$G67*(1+'ACCIDENT COSTS'!$D$65)^(AD$3-$G$3)","v":577189.04704708059},{"$f":"$G67*(1+'ACCIDENT COSTS'!$D$65)^(AE$3-$G$3)","v":582960.93751755159},{"$f":"$G67*(1+'ACCIDENT COSTS'!$D$65)^(AF$3-$G$3)","v":588790.54689272714},{"$f":"$G67*(1+'ACCIDENT COSTS'!$D$65)^(AG$3-$G$3)","v":594678.45236165437},{"$f":"$G67*(1+'ACCIDENT COSTS'!$D$65)^(AH$3-$G$3)","v":600625.2368852708},{"$f":"$G67*(1+'ACCIDENT COSTS'!$D$65)^(AI$3-$G$3)","v":606631.48925412353},{"$f":"$G67*(1+'ACCIDENT COSTS'!$D$65)^(AJ$3-$G$3)","v":612697.8041466648},{"$f":"$G67*(1+'ACCIDENT COSTS'!$D$65)^(AK$3-$G$3)","v":618824.78218813159},{"$f":"$G67*(1+'ACCIDENT COSTS'!$D$65)^(AL$3-$G$3)","v":625013.03001001268},{"$f":"$G67*(1+'ACCIDENT COSTS'!$D$65)^(AM$3-$G$3)","v":631263.16031011299},{"$f":"$G67*(1+'ACCIDENT COSTS'!$D$65)^(AN$3-$G$3)","v":637575.79191321402}]
[null,null,null,{"$f":"'ACCIDENT COSTS'!B$58","v":"K -  Killed"},9200000,null,9200000,{"$f":"$G68*(1+'ACCIDENT COSTS'!$D$65)^(H$3-$G$3)","v":9292000},{"$f":"$G68*(1+'ACCIDENT COSTS'!$D$65)^(I$3-$G$3)","v":9384920},{"$f":"$G68*(1+'ACCIDENT COSTS'!$D$65)^(J$3-$G$3)","v":9478769.1999999993},{"$f":"$G68*(1+'ACCIDENT COSTS'!$D$65)^(K$3-$G$3)","v":9573556.8920000009},{"$f":"$G68*(1+'ACCIDENT COSTS'!$D$65)^(L$3-$G$3)","v":9669292.4609199986},{"$f":"$G68*(1+'ACCIDENT COSTS'!$D$65)^(M$3-$G$3)","v":9765985.3855292015},{"$f":"$G68*(1+'ACCIDENT COSTS'!$D$65)^(N$3-$G$3)","v":9863645.239384491},{"$f":"$G68*(1+'ACCIDENT COSTS'!$D$65)^(O$3-$G$3)","v":9962281.6917783376},{"$f":"$G68*(1+'ACCIDENT COSTS'!$D$65)^(P$3-$G$3)","v":10061904.508696122},{"$f":"$G68*(1+'ACCIDENT COSTS'!$D$65)^(Q$3-$G$3)","v":10162523.553783083},{"$f":"$G68*(1+'ACCIDENT COSTS'!$D$65)^(R$3-$G$3)","v":10264148.789320912},{"$f":"$G68*(1+'ACCIDENT COSTS'!$D$65)^(S$3-$G$3)","v":10366790.277214121},{"$f":"$G68*(1+'ACCIDENT COSTS'!$D$65)^(T$3-$G$3)","v":10470458.179986263},{"$f":"$G68*(1+'ACCIDENT COSTS'!$D$65)^(U$3-$G$3)","v":10575162.761786127},{"$f":"$G68*(1+'ACCIDENT COSTS'!$D$65)^(V$3-$G$3)","v":10680914.389403986},{"$f":"$G68*(1+'ACCIDENT COSTS'!$D$65)^(W$3-$G$3)","v":10787723.533298029},{"$f":"$G68*(1+'ACCIDENT COSTS'!$D$65)^(X$3-$G$3)","v":10895600.768631009},{"$f":"$G68*(1+'ACCIDENT COSTS'!$D$65)^(Y$3-$G$3)","v":11004556.776317321},{"$f":"$G68*(1+'ACCIDENT COSTS'!$D$65)^(Z$3-$G$3)","v":11114602.344080491},{"$f":"$G68*(1+'ACCIDENT COSTS'!$D$65)^(AA$3-$G$3)","v":11225748.367521297},{"$f":"$G68*(1+'ACCIDENT COSTS'!$D$65)^(AB$3-$G$3)","v":11338005.851196509},{"$f":"$G68*(1+'ACCIDENT COSTS'!$D$65)^(AC$3-$G$3)","v":11451385.909708476},{"$f":"$G68*(1+'ACCIDENT COSTS'!$D$65)^(AD$3-$G$3)","v":11565899.76880556},{"$f":"$G68*(1+'ACCIDENT COSTS'!$D$65)^(AE$3-$G$3)","v":11681558.766493618},{"$f":"$G68*(1+'ACCIDENT COSTS'!$D$65)^(AF$3-$G$3)","v":11798374.354158556},{"$f":"$G68*(1+'ACCIDENT COSTS'!$D$65)^(AG$3-$G$3)","v":11916358.09770014},{"$f":"$G68*(1+'ACCIDENT COSTS'!$D$65)^(AH$3-$G$3)","v":12035521.678677138},{"$f":"$G68*(1+'ACCIDENT COSTS'!$D$65)^(AI$3-$G$3)","v":12155876.89546391},{"$f":"$G68*(1+'ACCIDENT COSTS'!$D$65)^(AJ$3-$G$3)","v":12277435.66441855},{"$f":"$G68*(1+'ACCIDENT COSTS'!$D$65)^(AK$3-$G$3)","v":12400210.021062737},{"$f":"$G68*(1+'ACCIDENT COSTS'!$D$65)^(AL$3-$G$3)","v":12524212.121273361},{"$f":"$G68*(1+'ACCIDENT COSTS'!$D$65)^(AM$3-$G$3)","v":12649454.242486097},{"$f":"$G68*(1+'ACCIDENT COSTS'!$D$65)^(AN$3-$G$3)","v":12775948.784910958}]
[null,null,null,{"$f":"'ACCIDENT COSTS'!B$59","v":"Injured - Severity Unknown"},{"$f":"'ACCIDENT COSTS'!D59","v":174029.568},null,174029.568,{"$f":"$G69*(1+'ACCIDENT COSTS'!$D$65)^(H$3-$G$3)","v":175769.86368000001},{"$f":"$G69*(1+'ACCIDENT COSTS'!$D$65)^(I$3-$G$3)","v":177527.5623168},{"$f":"$G69*(1+'ACCIDENT COSTS'!$D$65)^(J$3-$G$3)","v":179302.83793996798},{"$f":"$G69*(1+'ACCIDENT COSTS'!$D$65)^(K$3-$G$3)","v":181095.86631936769},{"$f":"$G69*(1+'ACCIDENT COSTS'!$D$65)^(L$3-$G$3)","v":182906.82498256135},{"$f":"$G69*(1+'ACCIDENT COSTS'!$D$65)^(M$3-$G$3)","v":184735.893232387},{"$f":"$G69*(1+'ACCIDENT COSTS'!$D$65)^(N$3-$G$3)","v":186583.25216471081},{"$f":"$G69*(1+'ACCIDENT COSTS'!$D$65)^(O$3-$G$3)","v":188449.08468635796},{"$f":"$G69*(1+'ACCIDENT COSTS'!$D$65)^(P$3-$G$3)","v":190333.57553322156},{"$f":"$G69*(1+'ACCIDENT COSTS'!$D$65)^(Q$3-$G$3)","v":192236.91128855379},{"$f":"$G69*(1+'ACCIDENT COSTS'!$D$65)^(R$3-$G$3)","v":194159.28040143929},{"$f":"$G69*(1+'ACCIDENT COSTS'!$D$65)^(S$3-$G$3)","v":196100.87320545368},{"$f":"$G69*(1+'ACCIDENT COSTS'!$D$65)^(T$3-$G$3)","v":198061.88193750821},{"$f":"$G69*(1+'ACCIDENT COSTS'!$D$65)^(U$3-$G$3)","v":200042.50075688332},{"$f":"$G69*(1+'ACCIDENT COSTS'!$D$65)^(V$3-$G$3)","v":202042.92576445211},{"$f":"$G69*(1+'ACCIDENT COSTS'!$D$65)^(W$3-$G$3)","v":204063.35502209669},{"$f":"$G69*(1+'ACCIDENT COSTS'!$D$65)^(X$3-$G$3)","v":206103.98857231767},{"$f":"$G69*(1+'ACCIDENT COSTS'!$D$65)^(Y$3-$G$3)","v":208165.02845804085},{"$f":"$G69*(1+'ACCIDENT COSTS'!$D$65)^(Z$3-$G$3)","v":210246.67874262121},{"$f":"$G69*(1+'ACCIDENT COSTS'!$D$65)^(AA$3-$G$3)","v":212349.14553004745},{"$f":"$G69*(1+'ACCIDENT COSTS'!$D$65)^(AB$3-$G$3)","v":214472.6369853479},{"$f":"$G69*(1+'ACCIDENT COSTS'!$D$65)^(AC$3-$G$3)","v":216617.36335520144},{"$f":"$G69*(1+'ACCIDENT COSTS'!$D$65)^(AD$3-$G$3)","v":218783.53698875342},{"$f":"$G69*(1+'ACCIDENT COSTS'!$D$65)^(AE$3-$G$3)","v":220971.37235864101},{"$f":"$G69*(1+'ACCIDENT COSTS'!$D$65)^(AF$3-$G$3)","v":223181.08608222744},{"$f":"$G69*(1+'ACCIDENT COSTS'!$D$65)^(AG$3-$G$3)","v":225412.89694304971},{"$f":"$G69*(1+'ACCIDENT COSTS'!$D$65)^(AH$3-$G$3)","v":227667.02591248011},{"$f":"$G69*(1+'ACCIDENT COSTS'!$D$65)^(AI$3-$G$3)","v":229943.69617160494},{"$f":"$G69*(1+'ACCIDENT COSTS'!$D$65)^(AJ$3-$G$3)","v":232243.13313332101},{"$f":"$G69*(1+'ACCIDENT COSTS'!$D$65)^(AK$3-$G$3)","v":234565.56446465425},{"$f":"$G69*(1+'ACCIDENT COSTS'!$D$65)^(AL$3-$G$3)","v":236911.22010930072},{"$f":"$G69*(1+'ACCIDENT COSTS'!$D$65)^(AM$3-$G$3)","v":239280.33231039377},{"$f":"$G69*(1+'ACCIDENT COSTS'!$D$65)^(AN$3-$G$3)","v":241673.13563349773}]
[null,null,null,{"$f":"'ACCIDENT COSTS'!B$60","v":"Unknown - If Injured"},{"$f":"'ACCIDENT COSTS'!D60","v":132245.28},null,132245.28,{"$f":"$G70*(1+'ACCIDENT COSTS'!$D$65)^(H$3-$G$3)","v":133567.7328},{"$f":"$G70*(1+'ACCIDENT COSTS'!$D$65)^(I$3-$G$3)","v":134903.41012799999},{"$f":"$G70*(1+'ACCIDENT COSTS'!$D$65)^(J$3-$G$3)","v":136252.44422927999},{"$f":"$G70*(1+'ACCIDENT COSTS'!$D$65)^(K$3-$G$3)","v":137614.9686715728},{"$f":"$G70*(1+'ACCIDENT COSTS'!$D$65)^(L$3-$G$3)","v":138991.11835828851},{"$f":"$G70*(1+'ACCIDENT COSTS'!$D$65)^(M$3-$G$3)","v":140381.02954187142},{"$f":"$G70*(1+'ACCIDENT COSTS'!$D$65)^(N$3-$G$3)","v":141784.83983729011},{"$f":"$G70*(1+'ACCIDENT COSTS'!$D$65)^(O$3-$G$3)","v":143202.68823566305},{"$f":"$G70*(1+'ACCIDENT COSTS'!$D$65)^(P$3-$G$3)","v":144634.7151180197},{"$f":"$G70*(1+'ACCIDENT COSTS'!$D$65)^(Q$3-$G$3)","v":146081.06226919987},{"$f":"$G70*(1+'ACCIDENT COSTS'!$D$65)^(R$3-$G$3)","v":147541.87289189186},{"$f":"$G70*(1+'ACCIDENT COSTS'!$D$65)^(S$3-$G$3)","v":149017.29162081078},{"$f":"$G70*(1+'ACCIDENT COSTS'!$D$65)^(T$3-$G$3)","v":150507.46453701888},{"$f":"$G70*(1+'ACCIDENT COSTS'!$D$65)^(U$3-$G$3)","v":152012.5391823891},{"$f":"$G70*(1+'ACCIDENT COSTS'!$D$65)^(V$3-$G$3)","v":153532.66457421295},{"$f":"$G70*(1+'ACCIDENT COSTS'!$D$65)^(W$3-$G$3)","v":155067.99121995512},{"$f":"$G70*(1+'ACCIDENT COSTS'!$D$65)^(X$3-$G$3)","v":156618.67113215468},{"$f":"$G70*(1+'ACCIDENT COSTS'!$D$65)^(Y$3-$G$3)","v":158184.85784347623},{"$f":"$G70*(1+'ACCIDENT COSTS'!$D$65)^(Z$3-$G$3)","v":159766.70642191096},{"$f":"$G70*(1+'ACCIDENT COSTS'!$D$65)^(AA$3-$G$3)","v":161364.37348613009},{"$f":"$G70*(1+'ACCIDENT COSTS'!$D$65)^(AB$3-$G$3)","v":162978.01722099137},{"$f":"$G70*(1+'ACCIDENT COSTS'!$D$65)^(AC$3-$G$3)","v":164607.79739320133},{"$f":"$G70*(1+'ACCIDENT COSTS'!$D$65)^(AD$3-$G$3)","v":166253.8753671333},{"$f":"$G70*(1+'ACCIDENT COSTS'!$D$65)^(AE$3-$G$3)","v":167916.41412080469},{"$f":"$G70*(1+'ACCIDENT COSTS'!$D$65)^(AF$3-$G$3)","v":169595.57826201274},{"$f":"$G70*(1+'ACCIDENT COSTS'!$D$65)^(AG$3-$G$3)","v":171291.53404463286},{"$f":"$G70*(1+'ACCIDENT COSTS'!$D$65)^(AH$3-$G$3)","v":173004.44938507915},{"$f":"$G70*(1+'ACCIDENT COSTS'!$D$65)^(AI$3-$G$3)","v":174734.49387892993},{"$f":"$G70*(1+'ACCIDENT COSTS'!$D$65)^(AJ$3-$G$3)","v":176481.83881771925},{"$f":"$G70*(1+'ACCIDENT COSTS'!$D$65)^(AK$3-$G$3)","v":178246.65720589648},{"$f":"$G70*(1+'ACCIDENT COSTS'!$D$65)^(AL$3-$G$3)","v":180029.12377795539},{"$f":"$G70*(1+'ACCIDENT COSTS'!$D$65)^(AM$3-$G$3)","v":181829.41501573499},{"$f":"$G70*(1+'ACCIDENT COSTS'!$D$65)^(AN$3-$G$3)","v":183647.70916589233}]
[null,null,"Total Existing Cyclist Accident Savings Benefit - undiscounted",null,null,{"$f":"F53","v":0},{"$f":"G53","v":0},0,148544.3252954841,150029.76854843891,151530.06623392334,153045.36689626257,154575.82056522518,156121.57877087742,157682.79455858623,159259.62250417209,160852.21872921384,{"$f":"R53","v":162460.74091650592},{"$f":"S53","v":164085.34832567099},165726.2018089277,167383.463827017,169057.29846528714,170747.87144994005,172455.35016443944,174179.90366608382,175921.70270274463,177680.91972977211,179457.72892706981,181252.30621634057,{"$f":"AD53","v":183064.82927850392},184895.47757128903,186744.43234700192,188611.87667047192,190497.99543717661,192402.97539154836,{"$f":"AJ53","v":194327.00514546386},{"$f":"AK53","v":196270.27519691855},{"$f":"AL53","v":198232.97794888765},{"$f":"AM53","v":200215.30772837662},{"$f":"AN53","v":202217.46080566038}]
[null,null,"Total Existing Cyclist Accident Savings Benefit - discounted",null,null,{"$f":"F71*F$6","v":0},{"$f":"G71*G$6","v":0},0,113323.75454475491,106969.15148617049,100970.88130937591,95308.962731280059,89964.534914572752,84919.794638989231,80157.936995681448,75663.09940713855,71420.308786177528,67415.431657980633,63635.127079028454,60066.802196092271,56698.570297245991,53519.211215157426,50518.133950756077,47685.341392769755,45011.397015605093,42487.393444636575,40104.922784189672,37856.048609375292,35733.279528475759,{"$f":"AD71*AD$6","v":33729.544227813552},31838.167915973554,30052.85008890961,28367.64354186795,26776.9345582118,25275.424209153196,{"$f":"AJ71*AJ$6","v":23858.110702097871},{"$f":"AK71*AK$6","v":22520.272718802669},{"$f":"AL71*AL$6","v":21257.453687841764},{"$f":"AM71*AM$6","v":20065.446938990837},{"$f":"AN71*AN$6","v":18940.281690075459}]
[null,"Auto Use Benefit"]
[null,null,"New Cyclist Reduced Congestion Costs - undiscounted",null,null,{"$f":"F5*(F19)*Assumptions!$D$51*Assumptions!$D$53*Assumptions!$D$45*Assumptions!$D$46*Assumptions!$D$54+F5*(F20)*Assumptions!$D$51*Assumptions!$D$52*Assumptions!$D$47*Assumptions!$D$48*Assumptions!$D$54","v":0},{"$f":"G5*(G19)*Assumptions!$D$51*Assumptions!$D$53*Assumptions!$D$45*Assumptions!$D$46*Assumptions!$D$54+G5*(G20)*Assumptions!$D$51*Assumptions!$D$52*Assumptions!$D$47*Assumptions!$D$48*Assumptions!$D$54","v":0},{"$f":"H5*(H19)*Assumptions!$D$51*Assumptions!$D$53*Assumptions!$D$45*Assumptions!$D$46*Assumptions!$D$54+H5*(H20)*Assumptions!$D$51*Assumptions!$D$52*Assumptions!$D$47*Assumptions!$D$48*Assumptions!$D$54","v":0},{"$f":"I5*(I19)*Assumptions!$D$51*Assumptions!$D$53*Assumptions!$D$45*Assumptions!$D$46*Assumptions!$D$54+I5*(I20)*Assumptions!$D$51*Assumptions!$D$52*Assumptions!$D$47*Assumptions!$D$48*Assumptions!$D$54","v":2038.8716445537793},{"$f":"J5*(J19)*Assumptions!$D$51*Assumptions!$D$53*Assumptions!$D$45*Assumptions!$D$46*Assumptions!$D$54+J5*(J20)*Assumptions!$D$51*Assumptions!$D$52*Assumptions!$D$47*Assumptions!$D$48*Assumptions!$D$54","v":2398.7324898175211},{"$f":"K5*(K19)*Assumptions!$D$51*Assumptions!$D$53*Assumptions!$D$45*Assumptions!$D$46*Assumptions!$D$54+K5*(K20)*Assumptions!$D$51*Assumptions!$D$52*Assumptions!$D$47*Assumptions!$D$48*Assumptions!$D$54","v":2822.1087742703139},{"$f":"L5*(L19)*Assumptions!$D$51*Assumptions!$D$53*Assumptions!$D$45*Assumptions!$D$46*Assumptions!$D$54+L5*(L20)*Assumptions!$D$51*Assumptions!$D$52*Assumptions!$D$47*Assumptions!$D$48*Assumptions!$D$54","v":3320.2109729290237},{"$f":"M5*(M19)*Assumptions!$D$51*Assumptions!$D$53*Assumptions!$D$45*Assumptions!$D$46*Assumptions!$D$54+M5*(M20)*Assumptions!$D$51*Assumptions!$D$52*Assumptions!$D$47*Assumptions!$D$48*Assumptions!$D$54","v":3906.2282096509962},{"$f":"N5*(N19)*Assumptions!$D$51*Assumptions!$D$53*Assumptions!$D$45*Assumptions!$D$46*Assumptions!$D$54+N5*(N20)*Assumptions!$D$51*Assumptions!$D$52*Assumptions!$D$47*Assumptions!$D$48*Assumptions!$D$54","v":4595.6774886543963},{"$f":"O5*(O19)*Assumptions!$D$51*Assumptions!$D$53*Assumptions!$D$45*Assumptions!$D$46*Assumptions!$D$54+O5*(O20)*Assumptions!$D$51*Assumptions!$D$52*Assumptions!$D$47*Assumptions!$D$48*Assumptions!$D$54","v":5406.8145654018963},{"$f":"P5*(P19)*Assumptions!$D$51*Assumptions!$D$53*Assumptions!$D$45*Assumptions!$D$46*Assumptions!$D$54+P5*(P20)*Assumptions!$D$51*Assumptions!$D$52*Assumptions!$D$47*Assumptions!$D$48*Assumptions!$D$54","v":6361.1173361953297},{"$f":"Q5*(Q19)*Assumptions!$D$51*Assumptions!$D$53*Assumptions!$D$45*Assumptions!$D$46*Assumptions!$D$54+Q5*(Q20)*Assumptions!$D$51*Assumptions!$D$52*Assumptions!$D$47*Assumptions!$D$48*Assumptions!$D$54","v":7029.0346564958381},{"$f":"R5*(R19)*Assumptions!$D$51*Assumptions!$D$53*Assumptions!$D$45*Assumptions!$D$46*Assumptions!$D$54+R5*(R20)*Assumptions!$D$51*Assumptions!$D$52*Assumptions!$D$47*Assumptions!$D$48*Assumptions!$D$54","v":7767.0832954279022},{"$f":"S5*(S19)*Assumptions!$D$51*Assumptions!$D$53*Assumptions!$D$45*Assumptions!$D$46*Assumptions!$D$54+S5*(S20)*Assumptions!$D$51*Assumptions!$D$52*Assumptions!$D$47*Assumptions!$D$48*Assumptions!$D$54","v":8582.6270414478313},{"$f":"T5*(T19)*Assumptions!$D$51*Assumptions!$D$53*Assumptions!$D$45*Assumptions!$D$46*Assumptions!$D$54+T5*(T20)*Assumptions!$D$51*Assumptions!$D$52*Assumptions!$D$47*Assumptions!$D$48*Assumptions!$D$54","v":9483.8028807998544},{"$f":"U5*(U19)*Assumptions!$D$51*Assumptions!$D$53*Assumptions!$D$45*Assumptions!$D$46*Assumptions!$D$54+U5*(U20)*Assumptions!$D$51*Assumptions!$D$52*Assumptions!$D$47*Assumptions!$D$48*Assumptions!$D$54","v":10479.602183283838},{"$f":"V5*(V19)*Assumptions!$D$51*Assumptions!$D$53*Assumptions!$D$45*Assumptions!$D$46*Assumptions!$D$54+V5*(V20)*Assumptions!$D$51*Assumptions!$D$52*Assumptions!$D$47*Assumptions!$D$48*Assumptions!$D$54","v":11579.960412528642},{"$f":"W5*(W19)*Assumptions!$D$51*Assumptions!$D$53*Assumptions!$D$45*Assumptions!$D$46*Assumptions!$D$54+W5*(W20)*Assumptions!$D$51*Assumptions!$D$52*Assumptions!$D$47*Assumptions!$D$48*Assumptions!$D$54","v":12795.856255844148},{"$f":"X5*(X19)*Assumptions!$D$51*Assumptions!$D$53*Assumptions!$D$45*Assumptions!$D$46*Assumptions!$D$54+X5*(X20)*Assumptions!$D$51*Assumptions!$D$52*Assumptions!$D$47*Assumptions!$D$48*Assumptions!$D$54","v":14139.421162707786},{"$f":"Y5*(Y19)*Assumptions!$D$51*Assumptions!$D$53*Assumptions!$D$45*Assumptions!$D$46*Assumptions!$D$54+Y5*(Y20)*Assumptions!$D$51*Assumptions!$D$52*Assumptions!$D$47*Assumptions!$D$48*Assumptions!$D$54","v":15624.060384792103},{"$f":"Z5*(Z19)*Assumptions!$D$51*Assumptions!$D$53*Assumptions!$D$45*Assumptions!$D$46*Assumptions!$D$54+Z5*(Z20)*Assumptions!$D$51*Assumptions!$D$52*Assumptions!$D$47*Assumptions!$D$48*Assumptions!$D$54","v":17264.586725195273},{"$f":"AA5*(AA19)*Assumptions!$D$51*Assumptions!$D$53*Assumptions!$D$45*Assumptions!$D$46*Assumptions!$D$54+AA5*(AA20)*Assumptions!$D$51*Assumptions!$D$52*Assumptions!$D$47*Assumptions!$D$48*Assumptions!$D$54","v":19077.368331340778},{"$f":"AB5*(AB19)*Assumptions!$D$51*Assumptions!$D$53*Assumptions!$D$45*Assumptions!$D$46*Assumptions!$D$54+AB5*(AB20)*Assumptions!$D$51*Assumptions!$D$52*Assumptions!$D$47*Assumptions!$D$48*Assumptions!$D$54","v":21080.492006131557},{"$f":"AC5*(AC19)*Assumptions!$D$51*Assumptions!$D$53*Assumptions!$D$45*Assumptions!$D$46*Assumptions!$D$54+AC5*(AC20)*Assumptions!$D$51*Assumptions!$D$52*Assumptions!$D$47*Assumptions!$D$48*Assumptions!$D$54","v":23293.943666775376},{"$f":"AD5*(AD19)*Assumptions!$D$51*Assumptions!$D$53*Assumptions!$D$45*Assumptions!$D$46*Assumptions!$D$54+AD5*(AD20)*Assumptions!$D$51*Assumptions!$D$52*Assumptions!$D$47*Assumptions!$D$48*Assumptions!$D$54","v":25739.807751786786},{"$f":"AE5*(AE19)*Assumptions!$D$51*Assumptions!$D$53*Assumptions!$D$45*Assumptions!$D$46*Assumptions!$D$54+AE5*(AE20)*Assumptions!$D$51*Assumptions!$D$52*Assumptions!$D$47*Assumptions!$D$48*Assumptions!$D$54","v":28442.487565724397},{"$f":"AF5*(AF19)*Assumptions!$D$51*Assumptions!$D$53*Assumptions!$D$45*Assumptions!$D$46*Assumptions!$D$54+AF5*(AF20)*Assumptions!$D$51*Assumptions!$D$52*Assumptions!$D$47*Assumptions!$D$48*Assumptions!$D$54","v":31428.948760125459},{"$f":"AG5*(AG19)*Assumptions!$D$51*Assumptions!$D$53*Assumptions!$D$45*Assumptions!$D$46*Assumptions!$D$54+AG5*(AG20)*Assumptions!$D$51*Assumptions!$D$52*Assumptions!$D$47*Assumptions!$D$48*Assumptions!$D$54","v":34728.98837993863},{"$f":"AH5*(AH19)*Assumptions!$D$51*Assumptions!$D$53*Assumptions!$D$45*Assumptions!$D$46*Assumptions!$D$54+AH5*(AH20)*Assumptions!$D$51*Assumptions!$D$52*Assumptions!$D$47*Assumptions!$D$48*Assumptions!$D$54","v":38375.53215983219},{"$f":"AI5*(AI19)*Assumptions!$D$51*Assumptions!$D$53*Assumptions!$D$45*Assumptions!$D$46*Assumptions!$D$54+AI5*(AI20)*Assumptions!$D$51*Assumptions!$D$52*Assumptions!$D$47*Assumptions!$D$48*Assumptions!$D$54","v":42404.963036614565},{"$f":"AJ5*(AJ19)*Assumptions!$D$51*Assumptions!$D$53*Assumptions!$D$45*Assumptions!$D$46*Assumptions!$D$54+AJ5*(AJ20)*Assumptions!$D$51*Assumptions!$D$52*Assumptions!$D$47*Assumptions!$D$48*Assumptions!$D$54","v":46857.484155459097},{"$f":"AK5*(AK19)*Assumptions!$D$51*Assumptions!$D$53*Assumptions!$D$45*Assumptions!$D$46*Assumptions!$D$54+AK5*(AK20)*Assumptions!$D$51*Assumptions!$D$52*Assumptions!$D$47*Assumptions!$D$48*Assumptions!$D$54","v":51777.519991782305},{"$f":"AL5*(AL19)*Assumptions!$D$51*Assumptions!$D$53*Assumptions!$D$45*Assumptions!$D$46*Assumptions!$D$54+AL5*(AL20)*Assumptions!$D$51*Assumptions!$D$52*Assumptions!$D$47*Assumptions!$D$48*Assumptions!$D$54","v":57214.159590919451},{"$f":"AM5*(AM19)*Assumptions!$D$51*Assumptions!$D$53*Assumptions!$D$45*Assumptions!$D$46*Assumptions!$D$54+AM5*(AM20)*Assumptions!$D$51*Assumptions!$D$52*Assumptions!$D$47*Assumptions!$D$48*Assumptions!$D$54","v":63221.646347965987},{"$f":"AN5*(AN19)*Assumptions!$D$51*Assumptions!$D$53*Assumptions!$D$45*Assumptions!$D$46*Assumptions!$D$54+AN5*(AN20)*Assumptions!$D$51*Assumptions!$D$52*Assumptions!$D$47*Assumptions!$D$48*Assumptions!$D$54","v":69859.919214502414}]
[null,null,"New Cyclist Reduced VOC Costs - undiscounted",null,null,{"$f":"F5*(F19)*Assumptions!$D$46*'OTHER VEHICLE COSTS'!$D$88*Assumptions!$D$58*Assumptions!$D$54+F5*(F20)*Assumptions!$D$48*'OTHER VEHICLE COSTS'!$D$88*Assumptions!$D$58*Assumptions!$D$54","v":0},{"$f":"G5*(G19)*Assumptions!$D$46*'OTHER VEHICLE COSTS'!$D$88*Assumptions!$D$58*Assumptions!$D$54+G5*(G20)*Assumptions!$D$48*'OTHER VEHICLE COSTS'!$D$88*Assumptions!$D$58*Assumptions!$D$54","v":0},{"$f":"H5*(H19)*Assumptions!$D$46*'OTHER VEHICLE COSTS'!$D$88*Assumptions!$D$58*Assumptions!$D$54+H5*(H20)*Assumptions!$D$48*'OTHER VEHICLE COSTS'!$D$88*Assumptions!$D$58*Assumptions!$D$54","v":0},{"$f":"I5*(I19)*Assumptions!$D$46*'OTHER VEHICLE COSTS'!$D$88*Assumptions!$D$58*Assumptions!$D$54+I5*(I20)*Assumptions!$D$48*'OTHER VEHICLE COSTS'!$D$88*Assumptions!$D$58*Assumptions!$D$54","v":22.711261014349837},{"$f":"J5*(J19)*Assumptions!$D$46*'OTHER VEHICLE COSTS'!$D$88*Assumptions!$D$58*Assumptions!$D$54+J5*(J20)*Assumptions!$D$48*'OTHER VEHICLE COSTS'!$D$88*Assumptions!$D$58*Assumptions!$D$54","v":26.719798583382577},{"$f":"K5*(K19)*Assumptions!$D$46*'OTHER VEHICLE COSTS'!$D$88*Assumptions!$D$58*Assumptions!$D$54+K5*(K20)*Assumptions!$D$48*'OTHER VEHICLE COSTS'!$D$88*Assumptions!$D$58*Assumptions!$D$54","v":31.435843033349599},{"$f":"L5*(L19)*Assumptions!$D$46*'OTHER VEHICLE COSTS'!$D$88*Assumptions!$D$58*Assumptions!$D$54+L5*(L20)*Assumptions!$D$48*'OTHER VEHICLE COSTS'!$D$88*Assumptions!$D$58*Assumptions!$D$54","v":36.984269328735799},{"$f":"M5*(M19)*Assumptions!$D$46*'OTHER VEHICLE COSTS'!$D$88*Assumptions!$D$58*Assumptions!$D$54+M5*(M20)*Assumptions!$D$48*'OTHER VEHICLE COSTS'!$D$88*Assumptions!$D$58*Assumptions!$D$54","v":43.511992865257668},{"$f":"N5*(N19)*Assumptions!$D$46*'OTHER VEHICLE COSTS'!$D$88*Assumptions!$D$58*Assumptions!$D$54+N5*(N20)*Assumptions!$D$48*'OTHER VEHICLE COSTS'!$D$88*Assumptions!$D$58*Assumptions!$D$54","v":51.191859605975637},{"$f":"O5*(O19)*Assumptions!$D$46*'OTHER VEHICLE COSTS'!$D$88*Assumptions!$D$58*Assumptions!$D$54+O5*(O20)*Assumptions!$D$48*'OTHER VEHICLE COSTS'!$D$88*Assumptions!$D$58*Assumptions!$D$54","v":60.227222826430321},{"$f":"P5*(P19)*Assumptions!$D$46*'OTHER VEHICLE COSTS'!$D$88*Assumptions!$D$58*Assumptions!$D$54+P5*(P20)*Assumptions!$D$48*'OTHER VEHICLE COSTS'!$D$88*Assumptions!$D$58*Assumptions!$D$54","v":70.857327655295265},{"$f":"Q5*(Q19)*Assumptions!$D$46*'OTHER VEHICLE COSTS'!$D$88*Assumptions!$D$58*Assumptions!$D$54+Q5*(Q20)*Assumptions!$D$48*'OTHER VEHICLE COSTS'!$D$88*Assumptions!$D$58*Assumptions!$D$54","v":78.29734705910127},{"$f":"R5*(R19)*Assumptions!$D$46*'OTHER VEHICLE COSTS'!$D$88*Assumptions!$D$58*Assumptions!$D$54+R5*(R20)*Assumptions!$D$48*'OTHER VEHICLE COSTS'!$D$88*Assumptions!$D$58*Assumptions!$D$54","v":86.518568500306912},{"$f":"S5*(S19)*Assumptions!$D$46*'OTHER VEHICLE COSTS'!$D$88*Assumptions!$D$58*Assumptions!$D$54+S5*(S20)*Assumptions!$D$48*'OTHER VEHICLE COSTS'!$D$88*Assumptions!$D$58*Assumptions!$D$54","v":95.60301819283913},{"$f":"T5*(T19)*Assumptions!$D$46*'OTHER VEHICLE COSTS'!$D$88*Assumptions!$D$58*Assumptions!$D$54+T5*(T20)*Assumptions!$D$48*'OTHER VEHICLE COSTS'!$D$88*Assumptions!$D$58*Assumptions!$D$54","v":105.64133510308723},{"$f":"U5*(U19)*Assumptions!$D$46*'OTHER VEHICLE COSTS'!$D$88*Assumptions!$D$58*Assumptions!$D$54+U5*(U20)*Assumptions!$D$48*'OTHER VEHICLE COSTS'!$D$88*Assumptions!$D$58*Assumptions!$D$54","v":116.73367528891139},{"$f":"V5*(V19)*Assumptions!$D$46*'OTHER VEHICLE COSTS'!$D$88*Assumptions!$D$58*Assumptions!$D$54+V5*(V20)*Assumptions!$D$48*'OTHER VEHICLE COSTS'!$D$88*Assumptions!$D$58*Assumptions!$D$54","v":128.99071119424707},{"$f":"W5*(W19)*Assumptions!$D$46*'OTHER VEHICLE COSTS'!$D$88*Assumptions!$D$58*Assumptions!$D$54+W5*(W20)*Assumptions!$D$48*'OTHER VEHICLE COSTS'!$D$88*Assumptions!$D$58*Assumptions!$D$54","v":142.53473586964301},{"$f":"X5*(X19)*Assumptions!$D$46*'OTHER VEHICLE COSTS'!$D$88*Assumptions!$D$58*Assumptions!$D$54+X5*(X20)*Assumptions!$D$48*'OTHER VEHICLE COSTS'!$D$88*Assumptions!$D$58*Assumptions!$D$54","v":157.50088313595555},{"$f":"Y5*(Y19)*Assumptions!$D$46*'OTHER VEHICLE COSTS'!$D$88*Assumptions!$D$58*Assumptions!$D$54+Y5*(Y20)*Assumptions!$D$48*'OTHER VEHICLE COSTS'!$D$88*Assumptions!$D$58*Assumptions!$D$54","v":174.03847586523085},{"$f":"Z5*(Z19)*Assumptions!$D$46*'OTHER VEHICLE COSTS'!$D$88*Assumptions!$D$58*Assumptions!$D$54+Z5*(Z20)*Assumptions!$D$48*'OTHER VEHICLE COSTS'!$D$88*Assumptions!$D$58*Assumptions!$D$54","v":192.31251583108011},{"$f":"AA5*(AA19)*Assumptions!$D$46*'OTHER VEHICLE COSTS'!$D$88*Assumptions!$D$58*Assumptions!$D$54+AA5*(AA20)*Assumptions!$D$48*'OTHER VEHICLE COSTS'!$D$88*Assumptions!$D$58*Assumptions!$D$54","v":212.50532999334351},{"$f":"AB5*(AB19)*Assumptions!$D$46*'OTHER VEHICLE COSTS'!$D$88*Assumptions!$D$58*Assumptions!$D$54+AB5*(AB20)*Assumptions!$D$48*'OTHER VEHICLE COSTS'!$D$88*Assumptions!$D$58*Assumptions!$D$54","v":234.8183896426446},{"$f":"AC5*(AC19)*Assumptions!$D$46*'OTHER VEHICLE COSTS'!$D$88*Assumptions!$D$58*Assumptions!$D$54+AC5*(AC20)*Assumptions!$D$48*'OTHER VEHICLE COSTS'!$D$88*Assumptions!$D$58*Assumptions!$D$54","v":259.47432055512229},{"$f":"AD5*(AD19)*Assumptions!$D$46*'OTHER VEHICLE COSTS'!$D$88*Assumptions!$D$58*Assumptions!$D$54+AD5*(AD20)*Assumptions!$D$48*'OTHER VEHICLE COSTS'!$D$88*Assumptions!$D$58*Assumptions!$D$54","v":286.71912421341005},{"$f":"AE5*(AE19)*Assumptions!$D$46*'OTHER VEHICLE COSTS'!$D$88*Assumptions!$D$58*Assumptions!$D$54+AE5*(AE20)*Assumptions!$D$48*'OTHER VEHICLE COSTS'!$D$88*Assumptions!$D$58*Assumptions!$D$54","v":316.82463225581819},{"$f":"AF5*(AF19)*Assumptions!$D$46*'OTHER VEHICLE COSTS'!$D$88*Assumptions!$D$58*Assumptions!$D$54+AF5*(AF20)*Assumptions!$D$48*'OTHER VEHICLE COSTS'!$D$88*Assumptions!$D$58*Assumptions!$D$54","v":350.091218642679},{"$f":"AG5*(AG19)*Assumptions!$D$46*'OTHER VEHICLE COSTS'!$D$88*Assumptions!$D$58*Assumptions!$D$54+AG5*(AG20)*Assumptions!$D$48*'OTHER VEHICLE COSTS'!$D$88*Assumptions!$D$58*Assumptions!$D$54","v":386.85079660016032},{"$f":"AH5*(AH19)*Assumptions!$D$46*'OTHER VEHICLE COSTS'!$D$88*Assumptions!$D$58*Assumptions!$D$54+AH5*(AH20)*Assumptions!$D$48*'OTHER VEHICLE COSTS'!$D$88*Assumptions!$D$58*Assumptions!$D$54","v":427.47013024317721},{"$f":"AI5*(AI19)*Assumptions!$D$46*'OTHER VEHICLE COSTS'!$D$88*Assumptions!$D$58*Assumptions!$D$54+AI5*(AI20)*Assumptions!$D$48*'OTHER VEHICLE COSTS'!$D$88*Assumptions!$D$58*Assumptions!$D$54","v":472.35449391871083},{"$f":"AJ5*(AJ19)*Assumptions!$D$46*'OTHER VEHICLE COSTS'!$D$88*Assumptions!$D$58*Assumptions!$D$54+AJ5*(AJ20)*Assumptions!$D$48*'OTHER VEHICLE COSTS'!$D$88*Assumptions!$D$58*Assumptions!$D$54","v":521.9517157801755},{"$f":"AK5*(AK19)*Assumptions!$D$46*'OTHER VEHICLE COSTS'!$D$88*Assumptions!$D$58*Assumptions!$D$54+AK5*(AK20)*Assumptions!$D$48*'OTHER VEHICLE COSTS'!$D$88*Assumptions!$D$58*Assumptions!$D$54","v":576.75664593709382},{"$f":"AL5*(AL19)*Assumptions!$D$46*'OTHER VEHICLE COSTS'!$D$88*Assumptions!$D$58*Assumptions!$D$54+AL5*(AL20)*Assumptions!$D$48*'OTHER VEHICLE COSTS'!$D$88*Assumptions!$D$58*Assumptions!$D$54","v":637.3160937604888},{"$f":"AM5*(AM19)*Assumptions!$D$46*'OTHER VEHICLE COSTS'!$D$88*Assumptions!$D$58*Assumptions!$D$54+AM5*(AM20)*Assumptions!$D$48*'OTHER VEHICLE COSTS'!$D$88*Assumptions!$D$58*Assumptions!$D$54","v":704.23428360534012},{"$f":"AN5*(AN19)*Assumptions!$D$46*'OTHER VEHICLE COSTS'!$D$88*Assumptions!$D$58*Assumptions!$D$54+AN5*(AN20)*Assumptions!$D$48*'OTHER VEHICLE COSTS'!$D$88*Assumptions!$D$58*Assumptions!$D$54","v":778.17888338390071}]
[null,null,"Reduced Auto Use Benefit - undiscounted",null,null,{"$f":"SUM(F74:F75)","v":0},0,0,2061.5829055681293,2425.4522884009039,2853.5446173036635,3357.1952422577597,3949.7402025162537,4646.8693482603721,5467.0417882283264,6431.9746638506249,7107.3320035549395,7853.6018639282092,8678.2300596406712,9589.4442159029422,10596.335858572749,11708.951123722889,12938.390991713792,14296.922045843741,15798.098860657334,17456.899241026353,19289.873661334121,21315.310395774202,23553.4179873305,{"$f":"SUM(AD74:AD75)","v":26026.526876000196},28759.312197980216,31779.039978768138,35115.839176538793,38803.002290075368,42877.317530533277,{"$f":"SUM(AJ74:AJ75)","v":47379.435871239271},{"$f":"SUM(AK74:AK75)","v":52354.276637719398},{"$f":"SUM(AL74:AL75)","v":57851.475684679943},{"$f":"SUM(AM74:AM75)","v":63925.88063157133},{"$f":"SUM(AN74:AN75)","v":70638.098097886308}]
[null,null,"Reduced Auto Use Benefit - discounted",null,null,{"$f":"F76*F6","v":0},0,0,1572.771727896951,1729.313960626881,1901.4372660537624,2090.6924705721972,2298.7847585310183,2527.5890358988249,2779.1668231167914,3055.784829342901,3155.7404078728091,3258.9655614013591,3365.5672386434599,3475.6558866364703,3589.345565171308,3706.7540649666316,3828.00302970853,3953.2180820821736,4082.5289539259834,4216.0696206431885,4353.9784400100216,4496.3982955243673,4643.4767444433901,{"$f":"AD76*AD6","v":4795.3661706634994},4952.223942601091,5114.2125762375745,5281.4999034976827,5454.2592461354579,5632.6695953081125,{"$f":"AJ76*AJ6","v":5816.9157970237966},{"$f":"AK76*AK6","v":6007.1887436554171},{"$f":"AL76*AL6","v":6203.6855717189137},{"$f":"AM76*AM6","v":6406.6098661209344},{"$f":"AN76*AN6","v":6616.1718710875039}]
[]
[null,"Pavement Maintenance"]
[null,null,"Reduced Pavement Maintenance Benefit - undiscounted",null,null,{"$f":"F5*(F19)*Assumptions!$D$45*Assumptions!$D$46*Assumptions!$D$57*Assumptions!$D$58*Assumptions!$D$54+F5*(F20)*Assumptions!$D$47*Assumptions!$D$48*Assumptions!$D$57*Assumptions!$D$58*Assumptions!$D$54","v":0},{"$f":"G5*(G19)*Assumptions!$D$45*Assumptions!$D$46*Assumptions!$D$57*Assumptions!$D$58*Assumptions!$D$54+G5*(G20)*Assumptions!$D$47*Assumptions!$D$48*Assumptions!$D$57*Assumptions!$D$58*Assumptions!$D$54","v":0},{"$f":"H5*(H19)*Assumptions!$D$45*Assumptions!$D$46*Assumptions!$D$57*Assumptions!$D$58*Assumptions!$D$54+H5*(H20)*Assumptions!$D$47*Assumptions!$D$48*Assumptions!$D$57*Assumptions!$D$58*Assumptions!$D$54","v":0},{"$f":"I5*(I19)*Assumptions!$D$45*Assumptions!$D$46*Assumptions!$D$57*Assumptions!$D$58*Assumptions!$D$54+I5*(I20)*Assumptions!$D$47*Assumptions!$D$48*Assumptions!$D$57*Assumptions!$D$58*Assumptions!$D$54","v":4667.8148123698957},{"$f":"J5*(J19)*Assumptions!$D$45*Assumptions!$D$46*Assumptions!$D$57*Assumptions!$D$58*Assumptions!$D$54+J5*(J20)*Assumptions!$D$47*Assumptions!$D$48*Assumptions!$D$57*Assumptions!$D$58*Assumptions!$D$54","v":5491.6841267531809},{"$f":"K5*(K19)*Assumptions!$D$45*Assumptions!$D$46*Assumptions!$D$57*Assumptions!$D$58*Assumptions!$D$54+K5*(K20)*Assumptions!$D$47*Assumptions!$D$48*Assumptions!$D$57*Assumptions!$D$58*Assumptions!$D$54","v":6460.9663751251164},{"$f":"L5*(L19)*Assumptions!$D$45*Assumptions!$D$46*Assumptions!$D$57*Assumptions!$D$58*Assumptions!$D$54+L5*(L20)*Assumptions!$D$47*Assumptions!$D$48*Assumptions!$D$57*Assumptions!$D$58*Assumptions!$D$54","v":7601.3269403346985},{"$f":"M5*(M19)*Assumptions!$D$45*Assumptions!$D$46*Assumptions!$D$57*Assumptions!$D$58*Assumptions!$D$54+M5*(M20)*Assumptions!$D$47*Assumptions!$D$48*Assumptions!$D$57*Assumptions!$D$58*Assumptions!$D$54","v":8942.9611453037724},{"$f":"N5*(N19)*Assumptions!$D$45*Assumptions!$D$46*Assumptions!$D$57*Assumptions!$D$58*Assumptions!$D$54+N5*(N20)*Assumptions!$D$47*Assumptions!$D$48*Assumptions!$D$57*Assumptions!$D$58*Assumptions!$D$54","v":10521.393787449886},{"$f":"O5*(O19)*Assumptions!$D$45*Assumptions!$D$46*Assumptions!$D$57*Assumptions!$D$58*Assumptions!$D$54+O5*(O20)*Assumptions!$D$47*Assumptions!$D$48*Assumptions!$D$57*Assumptions!$D$58*Assumptions!$D$54","v":12378.419790934789},{"$f":"P5*(P19)*Assumptions!$D$45*Assumptions!$D$46*Assumptions!$D$57*Assumptions!$D$58*Assumptions!$D$54+P5*(P20)*Assumptions!$D$47*Assumptions!$D$48*Assumptions!$D$57*Assumptions!$D$58*Assumptions!$D$54","v":14563.210884034779},{"$f":"Q5*(Q19)*Assumptions!$D$45*Assumptions!$D$46*Assumptions!$D$57*Assumptions!$D$58*Assumptions!$D$54+Q5*(Q20)*Assumptions!$D$47*Assumptions!$D$48*Assumptions!$D$57*Assumptions!$D$58*Assumptions!$D$54","v":16092.348026858428},{"$f":"R5*(R19)*Assumptions!$D$45*Assumptions!$D$46*Assumptions!$D$57*Assumptions!$D$58*Assumptions!$D$54+R5*(R20)*Assumptions!$D$47*Assumptions!$D$48*Assumptions!$D$57*Assumptions!$D$58*Assumptions!$D$54","v":17782.044569678565},{"$f":"S5*(S19)*Assumptions!$D$45*Assumptions!$D$46*Assumptions!$D$57*Assumptions!$D$58*Assumptions!$D$54+S5*(S20)*Assumptions!$D$47*Assumptions!$D$48*Assumptions!$D$57*Assumptions!$D$58*Assumptions!$D$54","v":19649.159249494813},{"$f":"T5*(T19)*Assumptions!$D$45*Assumptions!$D$46*Assumptions!$D$57*Assumptions!$D$58*Assumptions!$D$54+T5*(T20)*Assumptions!$D$47*Assumptions!$D$48*Assumptions!$D$57*Assumptions!$D$58*Assumptions!$D$54","v":21712.320970691766},{"$f":"U5*(U19)*Assumptions!$D$45*Assumptions!$D$46*Assumptions!$D$57*Assumptions!$D$58*Assumptions!$D$54+U5*(U20)*Assumptions!$D$47*Assumptions!$D$48*Assumptions!$D$57*Assumptions!$D$58*Assumptions!$D$54","v":23992.1146726144},{"$f":"V5*(V19)*Assumptions!$D$45*Assumptions!$D$46*Assumptions!$D$57*Assumptions!$D$58*Assumptions!$D$54+V5*(V20)*Assumptions!$D$47*Assumptions!$D$48*Assumptions!$D$57*Assumptions!$D$58*Assumptions!$D$54","v":26511.286713238915},{"$f":"W5*(W19)*Assumptions!$D$45*Assumptions!$D$46*Assumptions!$D$57*Assumptions!$D$58*Assumptions!$D$54+W5*(W20)*Assumptions!$D$47*Assumptions!$D$48*Assumptions!$D$57*Assumptions!$D$58*Assumptions!$D$54","v":29294.971818129001},{"$f":"X5*(X19)*Assumptions!$D$45*Assumptions!$D$46*Assumptions!$D$57*Assumptions!$D$58*Assumptions!$D$54+X5*(X20)*Assumptions!$D$47*Assumptions!$D$48*Assumptions!$D$57*Assumptions!$D$58*Assumptions!$D$54","v":32370.943859032541},{"$f":"Y5*(Y19)*Assumptions!$D$45*Assumptions!$D$46*Assumptions!$D$57*Assumptions!$D$58*Assumptions!$D$54+Y5*(Y20)*Assumptions!$D$47*Assumptions!$D$48*Assumptions!$D$57*Assumptions!$D$58*Assumptions!$D$54","v":35769.892964230967},{"$f":"Z5*(Z19)*Assumptions!$D$45*Assumptions!$D$46*Assumptions!$D$57*Assumptions!$D$58*Assumptions!$D$54+Z5*(Z20)*Assumptions!$D$47*Assumptions!$D$48*Assumptions!$D$57*Assumptions!$D$58*Assumptions!$D$54","v":39525.731725475212},{"$f":"AA5*(AA19)*Assumptions!$D$45*Assumptions!$D$46*Assumptions!$D$57*Assumptions!$D$58*Assumptions!$D$54+AA5*(AA20)*Assumptions!$D$47*Assumptions!$D$48*Assumptions!$D$57*Assumptions!$D$58*Assumptions!$D$54","v":43675.933556650118},{"$f":"AB5*(AB19)*Assumptions!$D$45*Assumptions!$D$46*Assumptions!$D$57*Assumptions!$D$58*Assumptions!$D$54+AB5*(AB20)*Assumptions!$D$47*Assumptions!$D$48*Assumptions!$D$57*Assumptions!$D$58*Assumptions!$D$54","v":48261.906580098374},{"$f":"AC5*(AC19)*Assumptions!$D$45*Assumptions!$D$46*Assumptions!$D$57*Assumptions!$D$58*Assumptions!$D$54+AC5*(AC20)*Assumptions!$D$47*Assumptions!$D$48*Assumptions!$D$57*Assumptions!$D$58*Assumptions!$D$54","v":53329.406771008697},{"$f":"AD5*(AD19)*Assumptions!$D$45*Assumptions!$D$46*Assumptions!$D$57*Assumptions!$D$58*Assumptions!$D$54+AD5*(AD20)*Assumptions!$D$47*Assumptions!$D$48*Assumptions!$D$57*Assumptions!$D$58*Assumptions!$D$54","v":58928.994481964612},{"$f":"AE5*(AE19)*Assumptions!$D$45*Assumptions!$D$46*Assumptions!$D$57*Assumptions!$D$58*Assumptions!$D$54+AE5*(AE20)*Assumptions!$D$47*Assumptions!$D$48*Assumptions!$D$57*Assumptions!$D$58*Assumptions!$D$54","v":65116.538902570886},{"$f":"AF5*(AF19)*Assumptions!$D$45*Assumptions!$D$46*Assumptions!$D$57*Assumptions!$D$58*Assumptions!$D$54+AF5*(AF20)*Assumptions!$D$47*Assumptions!$D$48*Assumptions!$D$57*Assumptions!$D$58*Assumptions!$D$54","v":71953.775487340841},{"$f":"AG5*(AG19)*Assumptions!$D$45*Assumptions!$D$46*Assumptions!$D$57*Assumptions!$D$58*Assumptions!$D$54+AG5*(AG20)*Assumptions!$D$47*Assumptions!$D$48*Assumptions!$D$57*Assumptions!$D$58*Assumptions!$D$54","v":79508.921913511629},{"$f":"AH5*(AH19)*Assumptions!$D$45*Assumptions!$D$46*Assumptions!$D$57*Assumptions!$D$58*Assumptions!$D$54+AH5*(AH20)*Assumptions!$D$47*Assumptions!$D$48*Assumptions!$D$57*Assumptions!$D$58*Assumptions!$D$54","v":87857.358714430346},{"$f":"AI5*(AI19)*Assumptions!$D$45*Assumptions!$D$46*Assumptions!$D$57*Assumptions!$D$58*Assumptions!$D$54+AI5*(AI20)*Assumptions!$D$47*Assumptions!$D$48*Assumptions!$D$57*Assumptions!$D$58*Assumptions!$D$54","v":97082.381379445535},{"$f":"AJ5*(AJ19)*Assumptions!$D$45*Assumptions!$D$46*Assumptions!$D$57*Assumptions!$D$58*Assumptions!$D$54+AJ5*(AJ20)*Assumptions!$D$47*Assumptions!$D$48*Assumptions!$D$57*Assumptions!$D$58*Assumptions!$D$54","v":107276.0314242873},{"$f":"AK5*(AK19)*Assumptions!$D$45*Assumptions!$D$46*Assumptions!$D$57*Assumptions!$D$58*Assumptions!$D$54+AK5*(AK20)*Assumptions!$D$47*Assumptions!$D$48*Assumptions!$D$57*Assumptions!$D$58*Assumptions!$D$54","v":118540.01472383749},{"$f":"AL5*(AL19)*Assumptions!$D$45*Assumptions!$D$46*Assumptions!$D$57*Assumptions!$D$58*Assumptions!$D$54+AL5*(AL20)*Assumptions!$D$47*Assumptions!$D$48*Assumptions!$D$57*Assumptions!$D$58*Assumptions!$D$54","v":130986.71626984043},{"$f":"AM5*(AM19)*Assumptions!$D$45*Assumptions!$D$46*Assumptions!$D$57*Assumptions!$D$58*Assumptions!$D$54+AM5*(AM20)*Assumptions!$D$47*Assumptions!$D$48*Assumptions!$D$57*Assumptions!$D$58*Assumptions!$D$54","v":144740.32147817369},{"$f":"AN5*(AN19)*Assumptions!$D$45*Assumptions!$D$46*Assumptions!$D$57*Assumptions!$D$58*Assumptions!$D$54+AN5*(AN20)*Assumptions!$D$47*Assumptions!$D$48*Assumptions!$D$57*Assumptions!$D$58*Assumptions!$D$54","v":159938.05523338192}]
[null,null,"Reduced Pavement Maintenance Benefit - discounted",null,null,{"$f":"F80*F6","v":0},0,0,3561.0535710815107,3915.4948844648561,4305.2147024045817,4733.7243900738222,5204.884808338179,5722.9411000092214,6292.560938468082,6918.876583278221,7145.194976189191,7378.9163071860339,7620.2827284491286,7869.5443130245658,8126.9593139178933,8392.7944316628727,8667.3250906424983,8950.8357244485596,9243.6200705753854,9545.9814747530818,9858.2332052356614,10180.698777369536,10513.712288778819,{"$f":"AD80*AD6","v":10857.618765514573},11212.774519526733,11579.547517829009,11958.317763739306,12349.477690590591,12753.432568320191,{"$f":"AJ80*AJ6","v":13170.600923358696},{"$f":"AK80*AK6","v":13601.414972253611},{"$f":"AL80*AL6","v":14046.32106947686},{"$f":"AM80*AM6","v":14505.780169880312},{"$f":"AN80*AN6","v":14980.268306278262}]
[]
[null,"Emissions Savings"]
[null,null,"Rate of emissions (grams / mile)"]
[null,null,"Nox",null,null,null,0.60986423595911898,0.60986423595911898,0.60986423595911898,0.60986423595911898,0.60986423595911898,0.60986423595911898,0.60986423595911898,0.60986423595911898,0.60986423595911898,0.60986423595911898,0.60986423595911898,0.60986423595911898,0.60986423595911898,0.60986423595911898,0.60986423595911898,0.60986423595911898,0.60986423595911898,0.60986423595911898,0.60986423595911898,0.60986423595911898,0.60986423595911898,0.60986423595911898,0.60986423595911898,0.60986423595911898,0.60986423595911898,0.60986423595911898,0.60986423595911898,0.60986423595911898,0.60986423595911898,0.60986423595911898,0.60986423595911898,0.60986423595911898,0.60986423595911898,0.60986423595911898]
[null,null,"CO2",null,null,null,316.40705000000003,316.40705000000003,316.40705000000003,316.40705000000003,316.40705000000003,316.40705000000003,316.40705000000003,316.40705000000003,316.40705000000003,316.40705000000003,316.40705000000003,316.40705000000003,316.40705000000003,316.40705000000003,316.40705000000003,316.40705000000003,316.40705000000003,316.40705000000003,316.40705000000003,316.40705000000003,316.40705000000003,316.40705000000003,316.40705000000003,316.40705000000003,316.40705000000003,316.40705000000003,316.40705000000003,316.40705000000003,316.40705000000003,316.40705000000003,316.40705000000003,316.40705000000003,316.40705000000003,316.40705000000003]
[null,null,"VOC",null,null,null,0.28915235720988702,0.28915235720988702,0.28915235720988702,0.28915235720988702,0.28915235720988702,0.28915235720988702,0.28915235720988702,0.28915235720988702,0.28915235720988702,0.28915235720988702,0.28915235720988702,0.28915235720988702,0.28915235720988702,0.28915235720988702,0.28915235720988702,0.28915235720988702,0.28915235720988702,0.28915235720988702,0.28915235720988702,0.28915235720988702,0.28915235720988702,0.28915235720988702,0.28915235720988702,0.28915235720988702,0.28915235720988702,0.28915235720988702,0.28915235720988702,0.28915235720988702,0.28915235720988702,0.28915235720988702,0.28915235720988702,0.28915235720988702,0.28915235720988702,0.28915235720988702]
[null,null,"PM",null,null,null,6.3811811463286405E-2,6.3811811463286405E-2,6.3811811463286405E-2,6.3811811463286405E-2,6.3811811463286405E-2,6.3811811463286405E-2,6.3811811463286405E-2,6.3811811463286405E-2,6.3811811463286405E-2,6.3811811463286405E-2,6.3811811463286405E-2,6.3811811463286405E-2,6.3811811463286405E-2,6.3811811463286405E-2,6.3811811463286405E-2,6.3811811463286405E-2,6.3811811463286405E-2,6.3811811463286405E-2,6.3811811463286405E-2,6.3811811463286405E-2,6.3811811463286405E-2,6.3811811463286405E-2,6.3811811463286405E-2,6.3811811463286405E-2,6.3811811463286405E-2,6.3811811463286405E-2,6.3811811463286405E-2,6.3811811463286405E-2,6.3811811463286405E-2,6.3811811463286405E-2,6.3811811463286405E-2,6.3811811463286405E-2,6.3811811463286405E-2,6.3811811463286405E-2]
[null,null,"SO2",null,null,null,3.2953182241827597E-2,3.2953182241827597E-2,3.2953182241827597E-2,3.2953182241827597E-2,3.2953182241827597E-2,3.2953182241827597E-2,3.2953182241827597E-2,3.2953182241827597E-2,3.2953182241827597E-2,3.2953182241827597E-2,3.2953182241827597E-2,3.2953182241827597E-2,3.2953182241827597E-2,3.2953182241827597E-2,3.2953182241827597E-2,3.2953182241827597E-2,3.2953182241827597E-2,3.2953182241827597E-2,3.2953182241827597E-2,3.2953182241827597E-2,3.2953182241827597E-2,3.2953182241827597E-2,3.2953182241827597E-2,3.2953182241827597E-2,3.2953182241827597E-2,3.2953182241827597E-2,3.2953182241827597E-2,3.2953182241827597E-2,3.2953182241827597E-2,3.2953182241827597E-2,3.2953182241827597E-2,3.2953182241827597E-2,3.2953182241827597E-2,3.2953182241827597E-2]
[null,null,"CO ",null,null,null,9.7501942399475308,9.7501942399475308,9.7501942399475308,9.7501942399475308,9.7501942399475308,9.7501942399475308,9.7501942399475308,9.7501942399475308,9.7501942399475308,9.7501942399475308,9.7501942399475308,9.7501942399475308,9.7501942399475308,9.7501942399475308,9.7501942399475308,9.7501942399475308,9.7501942399475308,9.7501942399475308,9.7501942399475308,9.7501942399475308,9.7501942399475308,9.7501942399475308,9.7501942399475308,9.7501942399475308,9.7501942399475308,9.7501942399475308,9.7501942399475308,9.7501942399475308,9.7501942399475308,9.7501942399475308,9.7501942399475308,9.7501942399475308,9.7501942399475308,9.7501942399475308]
[null,null,"Total value of emissions reduction ($/ton)"]
[null,null,"Nox",null,null,null,7877,7877,7877,7877,7877,7877,7877,7877,7877,7877,7877,7877,7877,7877,7877,7877,7877,7877,7877,7877,7877,7877,7877,7877,7877,7877,7877,7877,7877,7877,7877,7877,7877,7877]
[null,null,"CO2",null,null,null,39,40,42,43,44,45,46,47,48,49,50,51,53,53,54,55,56,57,58,59,60,61,62,62,62,62,62,62,62,62,62,62,62,62]
[null,null,"VOC",null,null,null,1999,1999,1999,1999,1999,1999,1999,1999,1999,1999,1999,1999,1999,1999,1999,1999,1999,1999,1999,1999,1999,1999,1999,1999,1999,1999,1999,1999,1999,1999,1999,1999,1999,1999]
[null,null,"PM",null,null,null,360383,360383,360383,360383,360383,360383,360383,360383,360383,360383,360383,360383,360383,360383,360383,360383,360383,360383,360383,360383,360383,360383,360383,360383,360383,360383,360383,360383,360383,360383,360383,360383,360383,360383]
[null,null,"SO2",null,null,null,46561,46561,46561,46561,46561,46561,46561,46561,46561,46561,46561,46561,46561,46561,46561,46561,46561,46561,46561,46561,46561,46561,46561,46561,46561,46561,46561,46561,46561,46561,46561,46561,46561,46561]
[null,null,"CO ",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total tons of emissions savings"]
[null,null,"Nox",null,8.7966242355426147E-2,null,{"$f":"G106/G92","v":0},{"$f":"H106/H92","v":0},{"$f":"I106/I92","v":1.8248270892234356E-2},2.1469090704713725E-2,2.5258385214095683E-2,2.9716490204383578E-2,3.4961450725457269E-2,4.1132146778500467E-2,4.8391970684905798E-2,5.6933153510791666E-2,6.291113462942477E-2,6.951680376551439E-2,7.6816068160893397E-2,8.4881755317787189E-2,9.3794339626154855E-2,0.10364274528690111,0.11452523354202575,0.1265503830639384,0.13983817328565196,0.15452118148064539,0.17074590553611321,0.18867422561740504,0.20848501930723259,{"$f":"AD106/AD92","v":0.23037594633449202},0.25456542069961363,0.2812947898730731,0.31083074280974576,0.3434679708047691,0.37953210773926993,{"$f":"AJ106/AJ92","v":0.4193829790518932},0.46341819185234195,0.51207710199683776,0.56584519770650588,0.625258943465689]
[null,null,"CO2",null,272.58107883735033,null,{"$f":"G107/G93","v":0},0,{"$f":"I107/I93","v":9.4674867292919629},11.138498137011995,13.104443058194612,15.417377257965958,18.138544343996944,21.339997420712404,25.106506965468132,29.537805444873264,32.639275016584953,36.066398893326365,39.853370777125633,44.03797470872383,48.661962053139824,53.771468068719514,59.417472215935064,65.656306798608242,72.550219012462108,80.167992008770625,88.585631169691553,97.887122442509153,108.1652702989726,{"$f":"AD107/AD93","v":119.52262368036472},132.07249916680303,145.94011157931732,161.26382329514567,178.19652474113599,196.90715983895521,217.5824116220455,240.42856484236032,265.67356415080815,293.56928838664305,324.39406366724046]
[null,null,"VOC",null,4.1707063362988711E-2,null,0,0,{"$f":"I108/I94","v":8.6519756896317399E-3},1.0179049398851741E-2,1.1975651617749073E-2,1.4089354128281781E-2,1.6576125131923514E-2,1.9501811217708009E-2,2.2943880897633471E-2,2.6993475876065778E-2,2.982779084305268E-2,3.2959708881573221E-2,3.6420478314138395E-2,4.0244628537122927E-2,4.4470314533520836E-2,4.9139697559540514E-2,5.4299365803292275E-2,6.000079921263797E-2,6.630088312996496E-2,7.3262475858611259E-2,8.0955035823765453E-2,8.9455314585260806E-2,9.8848122616713205E-2,{"$f":"AD108/AD94","v":0.1092271754914681},0.12069602891807224,0.13336911195446985,0.14737286870968916,0.16284701992420655,0.17994595701624821,0.19884028250295427,0.21971851216576443,0.24278895594316979,0.26828179631720261,0.29645138493050882]
[null,null,"PM",null,9.2041555174822362E-3,null,0,0,{"$f":"I109/I95","v":1.9093679429732827E-3},2.2463713849080677E-3,2.6428559343443406E-3,3.1093200067561166E-3,3.6581149879485707E-3,4.303772283321493E-3,5.0633880913277356E-3,5.9570760894470803E-3,6.5825690788390238E-3,7.2737388321171209E-3,8.0374814094894189E-3,8.8814169574858073E-3,9.8139657380218147E-3,1.0844432140514108E-2,1.198309751526809E-2,1.3241322754371239E-2,1.4631661643580218E-2,1.6167986116156143E-2,1.7865624658352532E-2,1.9741515247479552E-2,2.1814374348464904E-2,{"$f":"AD109/AD95","v":2.410488365505372E-2},2.6635896438834353E-2,2.9432665564911968E-2,3.2523095449227726E-2,3.5938020471396631E-2,3.9711512620893286E-2,4.3881221446087075E-2,4.8488749697926221E-2,5.3580068416208465E-2,5.9205975599910365E-2,6.5422603037900956E-2]
[null,null,"SO2",null,4.7531359350959628E-3,null,0,0,{"$f":"I110/I96","v":9.8602043020989049E-4},1.1600530361419359E-3,1.3648023970209877E-3,1.6056900200951919E-3,1.8890943086419931E-3,2.2225194541173037E-3,2.6147941377690077E-3,3.0763053030852376E-3,3.3993173599091873E-3,3.7562456826996521E-3,4.1506514793831148E-3,4.5864698847183413E-3,5.0680492226137675E-3,5.6001943909882125E-3,6.1882148020419771E-3,6.8379773562563841E-3,7.5559649786633033E-3,8.3493413014229523E-3,9.2260221380723612E-3,1.0194754462569957E-2,1.1265203681139804E-2,{"$f":"AD110/AD96","v":1.2448050067659484E-2},1.3755095324763726E-2,1.5199380333863921E-2,1.6795315268919631E-2,1.8558823372156193E-2,2.0507499826232591E-2,2.2660787307987016E-2,2.5040169975325655E-2,2.7669387822734842E-2,3.0574673544122008E-2,3.3785014266254812E-2]
[null,null,"CO "]
[null,null,"Total value of savings (assuming 3.2 mi / trip)"]
[null,null,"Nox",null,null,null,{"$f":"G$5*(G$19)*Assumptions!$D$45*Assumptions!$D$46*'BCA Calcs TIGER Benefits'!G85*'BCA Calcs TIGER Benefits'!G92*Assumptions!$D$53*Assumptions!$D$54/1000000+G$5*(G$20)*Assumptions!$D$47*Assumptions!$D$48*'BCA Calcs TIGER Benefits'!G85*'BCA Calcs TIGER Benefits'!G92*Assumptions!$D$53*Assumptions!$D$54/1000000","v":0},{"$f":"H$5*(H$19)*Assumptions!$D$45*Assumptions!$D$46*'BCA Calcs TIGER Benefits'!H85*'BCA Calcs TIGER Benefits'!H92*Assumptions!$D$53*Assumptions!$D$54/1000000+H$5*(H$20)*Assumptions!$D$47*Assumptions!$D$48*'BCA Calcs TIGER Benefits'!H85*'BCA Calcs TIGER Benefits'!H92*Assumptions!$D$53*Assumptions!$D$54/1000000","v":0},{"$f":"I$5*(I$19)*Assumptions!$D$45*Assumptions!$D$46*'BCA Calcs TIGER Benefits'!I85*'BCA Calcs TIGER Benefits'!I92*Assumptions!$D$53*Assumptions!$D$54/1000000+I$5*(I$20)*Assumptions!$D$47*Assumptions!$D$48*'BCA Calcs TIGER Benefits'!I85*'BCA Calcs TIGER Benefits'!I92*Assumptions!$D$53*Assumptions!$D$54/1000000","v":143.74162981813004},{"$f":"J$5*(J$19)*Assumptions!$D$45*Assumptions!$D$46*'BCA Calcs TIGER Benefits'!J85*'BCA Calcs TIGER Benefits'!J92*Assumptions!$D$53*Assumptions!$D$54/1000000+J$5*(J$20)*Assumptions!$D$47*Assumptions!$D$48*'BCA Calcs TIGER Benefits'!J85*'BCA Calcs TIGER Benefits'!J92*Assumptions!$D$53*Assumptions!$D$54/1000000","v":169.11202748103},{"$f":"K$5*(K$19)*Assumptions!$D$45*Assumptions!$D$46*'BCA Calcs TIGER Benefits'!K85*'BCA Calcs TIGER Benefits'!K92*Assumptions!$D$53*Assumptions!$D$54/1000000+K$5*(K$20)*Assumptions!$D$47*Assumptions!$D$48*'BCA Calcs TIGER Benefits'!K85*'BCA Calcs TIGER Benefits'!K92*Assumptions!$D$53*Assumptions!$D$54/1000000","v":198.96030033143171},{"$f":"L$5*(L$19)*Assumptions!$D$45*Assumptions!$D$46*'BCA Calcs TIGER Benefits'!L85*'BCA Calcs TIGER Benefits'!L92*Assumptions!$D$53*Assumptions!$D$54/1000000+L$5*(L$20)*Assumptions!$D$47*Assumptions!$D$48*'BCA Calcs TIGER Benefits'!L85*'BCA Calcs TIGER Benefits'!L92*Assumptions!$D$53*Assumptions!$D$54/1000000","v":234.07679333992945},{"$f":"M$5*(M$19)*Assumptions!$D$45*Assumptions!$D$46*'BCA Calcs TIGER Benefits'!M85*'BCA Calcs TIGER Benefits'!M92*Assumptions!$D$53*Assumptions!$D$54/1000000+M$5*(M$20)*Assumptions!$D$47*Assumptions!$D$48*'BCA Calcs TIGER Benefits'!M85*'BCA Calcs TIGER Benefits'!M92*Assumptions!$D$53*Assumptions!$D$54/1000000","v":275.39134736442691},{"$f":"N$5*(N$19)*Assumptions!$D$45*Assumptions!$D$46*'BCA Calcs TIGER Benefits'!N85*'BCA Calcs TIGER Benefits'!N92*Assumptions!$D$53*Assumptions!$D$54/1000000+N$5*(N$20)*Assumptions!$D$47*Assumptions!$D$48*'BCA Calcs TIGER Benefits'!N85*'BCA Calcs TIGER Benefits'!N92*Assumptions!$D$53*Assumptions!$D$54/1000000","v":323.99792017424818},{"$f":"O$5*(O$19)*Assumptions!$D$45*Assumptions!$D$46*'BCA Calcs TIGER Benefits'!O85*'BCA Calcs TIGER Benefits'!O92*Assumptions!$D$53*Assumptions!$D$54/1000000+O$5*(O$20)*Assumptions!$D$47*Assumptions!$D$48*'BCA Calcs TIGER Benefits'!O85*'BCA Calcs TIGER Benefits'!O92*Assumptions!$D$53*Assumptions!$D$54/1000000","v":381.18355308500298},{"$f":"P$5*(P$19)*Assumptions!$D$45*Assumptions!$D$46*'BCA Calcs TIGER Benefits'!P85*'BCA Calcs TIGER Benefits'!P92*Assumptions!$D$53*Assumptions!$D$54/1000000+P$5*(P$20)*Assumptions!$D$47*Assumptions!$D$48*'BCA Calcs TIGER Benefits'!P85*'BCA Calcs TIGER Benefits'!P92*Assumptions!$D$53*Assumptions!$D$54/1000000","v":448.46245020450596},{"$f":"Q$5*(Q$19)*Assumptions!$D$45*Assumptions!$D$46*'BCA Calcs TIGER Benefits'!Q85*'BCA Calcs TIGER Benefits'!Q92*Assumptions!$D$53*Assumptions!$D$54/1000000+Q$5*(Q$20)*Assumptions!$D$47*Assumptions!$D$48*'BCA Calcs TIGER Benefits'!Q85*'BCA Calcs TIGER Benefits'!Q92*Assumptions!$D$53*Assumptions!$D$54/1000000","v":495.55100747597896},{"$f":"R$5*(R$19)*Assumptions!$D$45*Assumptions!$D$46*'BCA Calcs TIGER Benefits'!R85*'BCA Calcs TIGER Benefits'!R92*Assumptions!$D$53*Assumptions!$D$54/1000000+R$5*(R$20)*Assumptions!$D$47*Assumptions!$D$48*'BCA Calcs TIGER Benefits'!R85*'BCA Calcs TIGER Benefits'!R92*Assumptions!$D$53*Assumptions!$D$54/1000000","v":547.58386326095683},{"$f":"S$5*(S$19)*Assumptions!$D$45*Assumptions!$D$46*'BCA Calcs TIGER Benefits'!S85*'BCA Calcs TIGER Benefits'!S92*Assumptions!$D$53*Assumptions!$D$54/1000000+S$5*(S$20)*Assumptions!$D$47*Assumptions!$D$48*'BCA Calcs TIGER Benefits'!S85*'BCA Calcs TIGER Benefits'!S92*Assumptions!$D$53*Assumptions!$D$54/1000000","v":605.08016890335728},{"$f":"T$5*(T$19)*Assumptions!$D$45*Assumptions!$D$46*'BCA Calcs TIGER Benefits'!T85*'BCA Calcs TIGER Benefits'!T92*Assumptions!$D$53*Assumptions!$D$54/1000000+T$5*(T$20)*Assumptions!$D$47*Assumptions!$D$48*'BCA Calcs TIGER Benefits'!T85*'BCA Calcs TIGER Benefits'!T92*Assumptions!$D$53*Assumptions!$D$54/1000000","v":668.61358663820965},{"$f":"U$5*(U$19)*Assumptions!$D$45*Assumptions!$D$46*'BCA Calcs TIGER Benefits'!U85*'BCA Calcs TIGER Benefits'!U92*Assumptions!$D$53*Assumptions!$D$54/1000000+U$5*(U$20)*Assumptions!$D$47*Assumptions!$D$48*'BCA Calcs TIGER Benefits'!U85*'BCA Calcs TIGER Benefits'!U92*Assumptions!$D$53*Assumptions!$D$54/1000000","v":738.81801323522177},{"$f":"V$5*(V$19)*Assumptions!$D$45*Assumptions!$D$46*'BCA Calcs TIGER Benefits'!V85*'BCA Calcs TIGER Benefits'!V92*Assumptions!$D$53*Assumptions!$D$54/1000000+V$5*(V$20)*Assumptions!$D$47*Assumptions!$D$48*'BCA Calcs TIGER Benefits'!V85*'BCA Calcs TIGER Benefits'!V92*Assumptions!$D$53*Assumptions!$D$54/1000000","v":816.39390462492008},{"$f":"W$5*(W$19)*Assumptions!$D$45*Assumptions!$D$46*'BCA Calcs TIGER Benefits'!W85*'BCA Calcs TIGER Benefits'!W92*Assumptions!$D$53*Assumptions!$D$54/1000000+W$5*(W$20)*Assumptions!$D$47*Assumptions!$D$48*'BCA Calcs TIGER Benefits'!W85*'BCA Calcs TIGER Benefits'!W92*Assumptions!$D$53*Assumptions!$D$54/1000000","v":902.11526461053677},{"$f":"X$5*(X$19)*Assumptions!$D$45*Assumptions!$D$46*'BCA Calcs TIGER Benefits'!X85*'BCA Calcs TIGER Benefits'!X92*Assumptions!$D$53*Assumptions!$D$54/1000000+X$5*(X$20)*Assumptions!$D$47*Assumptions!$D$48*'BCA Calcs TIGER Benefits'!X85*'BCA Calcs TIGER Benefits'!X92*Assumptions!$D$53*Assumptions!$D$54/1000000","v":996.8373673946428},{"$f":"Y$5*(Y$19)*Assumptions!$D$45*Assumptions!$D$46*'BCA Calcs TIGER Benefits'!Y85*'BCA Calcs TIGER Benefits'!Y92*Assumptions!$D$53*Assumptions!$D$54/1000000+Y$5*(Y$20)*Assumptions!$D$47*Assumptions!$D$48*'BCA Calcs TIGER Benefits'!Y85*'BCA Calcs TIGER Benefits'!Y92*Assumptions!$D$53*Assumptions!$D$54/1000000","v":1101.5052909710805},{"$f":"Z$5*(Z$19)*Assumptions!$D$45*Assumptions!$D$46*'BCA Calcs TIGER Benefits'!Z85*'BCA Calcs TIGER Benefits'!Z92*Assumptions!$D$53*Assumptions!$D$54/1000000+Z$5*(Z$20)*Assumptions!$D$47*Assumptions!$D$48*'BCA Calcs TIGER Benefits'!Z85*'BCA Calcs TIGER Benefits'!Z92*Assumptions!$D$53*Assumptions!$D$54/1000000","v":1217.1633465230439},{"$f":"AA$5*(AA$19)*Assumptions!$D$45*Assumptions!$D$46*'BCA Calcs TIGER Benefits'!AA85*'BCA Calcs TIGER Benefits'!AA92*Assumptions!$D$53*Assumptions!$D$54/1000000+AA$5*(AA$20)*Assumptions!$D$47*Assumptions!$D$48*'BCA Calcs TIGER Benefits'!AA85*'BCA Calcs TIGER Benefits'!AA92*Assumptions!$D$53*Assumptions!$D$54/1000000","v":1344.9654979079637},{"$f":"AB$5*(AB$19)*Assumptions!$D$45*Assumptions!$D$46*'BCA Calcs TIGER Benefits'!AB85*'BCA Calcs TIGER Benefits'!AB92*Assumptions!$D$53*Assumptions!$D$54/1000000+AB$5*(AB$20)*Assumptions!$D$47*Assumptions!$D$48*'BCA Calcs TIGER Benefits'!AB85*'BCA Calcs TIGER Benefits'!AB92*Assumptions!$D$53*Assumptions!$D$54/1000000","v":1486.1868751882996},{"$f":"AC$5*(AC$19)*Assumptions!$D$45*Assumptions!$D$46*'BCA Calcs TIGER Benefits'!AC85*'BCA Calcs TIGER Benefits'!AC92*Assumptions!$D$53*Assumptions!$D$54/1000000+AC$5*(AC$20)*Assumptions!$D$47*Assumptions!$D$48*'BCA Calcs TIGER Benefits'!AC85*'BCA Calcs TIGER Benefits'!AC92*Assumptions!$D$53*Assumptions!$D$54/1000000","v":1642.2364970830711},{"$f":"AD$5*(AD$19)*Assumptions!$D$45*Assumptions!$D$46*'BCA Calcs TIGER Benefits'!AD85*'BCA Calcs TIGER Benefits'!AD92*Assumptions!$D$53*Assumptions!$D$54/1000000+AD$5*(AD$20)*Assumptions!$D$47*Assumptions!$D$48*'BCA Calcs TIGER Benefits'!AD85*'BCA Calcs TIGER Benefits'!AD92*Assumptions!$D$53*Assumptions!$D$54/1000000","v":1814.6713292767936},{"$f":"AE$5*(AE$19)*Assumptions!$D$45*Assumptions!$D$46*'BCA Calcs TIGER Benefits'!AE85*'BCA Calcs TIGER Benefits'!AE92*Assumptions!$D$53*Assumptions!$D$54/1000000+AE$5*(AE$20)*Assumptions!$D$47*Assumptions!$D$48*'BCA Calcs TIGER Benefits'!AE85*'BCA Calcs TIGER Benefits'!AE92*Assumptions!$D$53*Assumptions!$D$54/1000000","v":2005.2118188508564},{"$f":"AF$5*(AF$19)*Assumptions!$D$45*Assumptions!$D$46*'BCA Calcs TIGER Benefits'!AF85*'BCA Calcs TIGER Benefits'!AF92*Assumptions!$D$53*Assumptions!$D$54/1000000+AF$5*(AF$20)*Assumptions!$D$47*Assumptions!$D$48*'BCA Calcs TIGER Benefits'!AF85*'BCA Calcs TIGER Benefits'!AF92*Assumptions!$D$53*Assumptions!$D$54/1000000","v":2215.7590598301967},{"$f":"AG$5*(AG$19)*Assumptions!$D$45*Assumptions!$D$46*'BCA Calcs TIGER Benefits'!AG85*'BCA Calcs TIGER Benefits'!AG92*Assumptions!$D$53*Assumptions!$D$54/1000000+AG$5*(AG$20)*Assumptions!$D$47*Assumptions!$D$48*'BCA Calcs TIGER Benefits'!AG85*'BCA Calcs TIGER Benefits'!AG92*Assumptions!$D$53*Assumptions!$D$54/1000000","v":2448.4137611123674},{"$f":"AH$5*(AH$19)*Assumptions!$D$45*Assumptions!$D$46*'BCA Calcs TIGER Benefits'!AH85*'BCA Calcs TIGER Benefits'!AH92*Assumptions!$D$53*Assumptions!$D$54/1000000+AH$5*(AH$20)*Assumptions!$D$47*Assumptions!$D$48*'BCA Calcs TIGER Benefits'!AH85*'BCA Calcs TIGER Benefits'!AH92*Assumptions!$D$53*Assumptions!$D$54/1000000","v":2705.4972060291661},{"$f":"AI$5*(AI$19)*Assumptions!$D$45*Assumptions!$D$46*'BCA Calcs TIGER Benefits'!AI85*'BCA Calcs TIGER Benefits'!AI92*Assumptions!$D$53*Assumptions!$D$54/1000000+AI$5*(AI$20)*Assumptions!$D$47*Assumptions!$D$48*'BCA Calcs TIGER Benefits'!AI85*'BCA Calcs TIGER Benefits'!AI92*Assumptions!$D$53*Assumptions!$D$54/1000000","v":2989.5744126622294},{"$f":"AJ$5*(AJ$19)*Assumptions!$D$45*Assumptions!$D$46*'BCA Calcs TIGER Benefits'!AJ85*'BCA Calcs TIGER Benefits'!AJ92*Assumptions!$D$53*Assumptions!$D$54/1000000+AJ$5*(AJ$20)*Assumptions!$D$47*Assumptions!$D$48*'BCA Calcs TIGER Benefits'!AJ85*'BCA Calcs TIGER Benefits'!AJ92*Assumptions!$D$53*Assumptions!$D$54/1000000","v":3303.4797259917627},{"$f":"AK$5*(AK$19)*Assumptions!$D$45*Assumptions!$D$46*'BCA Calcs TIGER Benefits'!AK85*'BCA Calcs TIGER Benefits'!AK92*Assumptions!$D$53*Assumptions!$D$54/1000000+AK$5*(AK$20)*Assumptions!$D$47*Assumptions!$D$48*'BCA Calcs TIGER Benefits'!AK85*'BCA Calcs TIGER Benefits'!AK92*Assumptions!$D$53*Assumptions!$D$54/1000000","v":3650.3450972208975},{"$f":"AL$5*(AL$19)*Assumptions!$D$45*Assumptions!$D$46*'BCA Calcs TIGER Benefits'!AL85*'BCA Calcs TIGER Benefits'!AL92*Assumptions!$D$53*Assumptions!$D$54/1000000+AL$5*(AL$20)*Assumptions!$D$47*Assumptions!$D$48*'BCA Calcs TIGER Benefits'!AL85*'BCA Calcs TIGER Benefits'!AL92*Assumptions!$D$53*Assumptions!$D$54/1000000","v":4033.6313324290913},{"$f":"AM$5*(AM$19)*Assumptions!$D$45*Assumptions!$D$46*'BCA Calcs TIGER Benefits'!AM85*'BCA Calcs TIGER Benefits'!AM92*Assumptions!$D$53*Assumptions!$D$54/1000000+AM$5*(AM$20)*Assumptions!$D$47*Assumptions!$D$48*'BCA Calcs TIGER Benefits'!AM85*'BCA Calcs TIGER Benefits'!AM92*Assumptions!$D$53*Assumptions!$D$54/1000000","v":4457.1626223341464},{"$f":"AN$5*(AN$19)*Assumptions!$D$45*Assumptions!$D$46*'BCA Calcs TIGER Benefits'!AN85*'BCA Calcs TIGER Benefits'!AN92*Assumptions!$D$53*Assumptions!$D$54/1000000+AN$5*(AN$20)*Assumptions!$D$47*Assumptions!$D$48*'BCA Calcs TIGER Benefits'!AN85*'BCA Calcs TIGER Benefits'!AN92*Assumptions!$D$53*Assumptions!$D$54/1000000","v":4925.1646976792326}]
[null,null,"CO2",null,null,null,{"$f":"G$5*(G$19)*Assumptions!$D$45*Assumptions!$D$46*'BCA Calcs TIGER Benefits'!G86*'BCA Calcs TIGER Benefits'!G93*Assumptions!$D$53*Assumptions!$D$54/1000000+G$5*(G$20)*Assumptions!$D$47*Assumptions!$D$48*'BCA Calcs TIGER Benefits'!G86*'BCA Calcs TIGER Benefits'!G93*Assumptions!$D$53*Assumptions!$D$54/1000000","v":0},{"$f":"H$5*(H$19)*Assumptions!$D$45*Assumptions!$D$46*'BCA Calcs TIGER Benefits'!H86*'BCA Calcs TIGER Benefits'!H93*Assumptions!$D$53*Assumptions!$D$54/1000000+H$5*(H$20)*Assumptions!$D$47*Assumptions!$D$48*'BCA Calcs TIGER Benefits'!H86*'BCA Calcs TIGER Benefits'!H93*Assumptions!$D$53*Assumptions!$D$54/1000000","v":0},{"$f":"I$5*(I$19)*Assumptions!$D$45*Assumptions!$D$46*'BCA Calcs TIGER Benefits'!I86*'BCA Calcs TIGER Benefits'!I93*Assumptions!$D$53*Assumptions!$D$54/1000000+I$5*(I$20)*Assumptions!$D$47*Assumptions!$D$48*'BCA Calcs TIGER Benefits'!I86*'BCA Calcs TIGER Benefits'!I93*Assumptions!$D$53*Assumptions!$D$54/1000000","v":397.63444263026241},{"$f":"J$5*(J$19)*Assumptions!$D$45*Assumptions!$D$46*'BCA Calcs TIGER Benefits'!J86*'BCA Calcs TIGER Benefits'!J93*Assumptions!$D$53*Assumptions!$D$54/1000000+J$5*(J$20)*Assumptions!$D$47*Assumptions!$D$48*'BCA Calcs TIGER Benefits'!J86*'BCA Calcs TIGER Benefits'!J93*Assumptions!$D$53*Assumptions!$D$54/1000000","v":478.95541989151582},{"$f":"K$5*(K$19)*Assumptions!$D$45*Assumptions!$D$46*'BCA Calcs TIGER Benefits'!K86*'BCA Calcs TIGER Benefits'!K93*Assumptions!$D$53*Assumptions!$D$54/1000000+K$5*(K$20)*Assumptions!$D$47*Assumptions!$D$48*'BCA Calcs TIGER Benefits'!K86*'BCA Calcs TIGER Benefits'!K93*Assumptions!$D$53*Assumptions!$D$54/1000000","v":576.59549456056288},{"$f":"L$5*(L$19)*Assumptions!$D$45*Assumptions!$D$46*'BCA Calcs TIGER Benefits'!L86*'BCA Calcs TIGER Benefits'!L93*Assumptions!$D$53*Assumptions!$D$54/1000000+L$5*(L$20)*Assumptions!$D$47*Assumptions!$D$48*'BCA Calcs TIGER Benefits'!L86*'BCA Calcs TIGER Benefits'!L93*Assumptions!$D$53*Assumptions!$D$54/1000000","v":693.78197660846809},{"$f":"M$5*(M$19)*Assumptions!$D$45*Assumptions!$D$46*'BCA Calcs TIGER Benefits'!M86*'BCA Calcs TIGER Benefits'!M93*Assumptions!$D$53*Assumptions!$D$54/1000000+M$5*(M$20)*Assumptions!$D$47*Assumptions!$D$48*'BCA Calcs TIGER Benefits'!M86*'BCA Calcs TIGER Benefits'!M93*Assumptions!$D$53*Assumptions!$D$54/1000000","v":834.37303982385947},{"$f":"N$5*(N$19)*Assumptions!$D$45*Assumptions!$D$46*'BCA Calcs TIGER Benefits'!N86*'BCA Calcs TIGER Benefits'!N93*Assumptions!$D$53*Assumptions!$D$54/1000000+N$5*(N$20)*Assumptions!$D$47*Assumptions!$D$48*'BCA Calcs TIGER Benefits'!N86*'BCA Calcs TIGER Benefits'!N93*Assumptions!$D$53*Assumptions!$D$54/1000000","v":1002.9798787734831},{"$f":"O$5*(O$19)*Assumptions!$D$45*Assumptions!$D$46*'BCA Calcs TIGER Benefits'!O86*'BCA Calcs TIGER Benefits'!O93*Assumptions!$D$53*Assumptions!$D$54/1000000+O$5*(O$20)*Assumptions!$D$47*Assumptions!$D$48*'BCA Calcs TIGER Benefits'!O86*'BCA Calcs TIGER Benefits'!O93*Assumptions!$D$53*Assumptions!$D$54/1000000","v":1205.1123343424704},{"$f":"P$5*(P$19)*Assumptions!$D$45*Assumptions!$D$46*'BCA Calcs TIGER Benefits'!P86*'BCA Calcs TIGER Benefits'!P93*Assumptions!$D$53*Assumptions!$D$54/1000000+P$5*(P$20)*Assumptions!$D$47*Assumptions!$D$48*'BCA Calcs TIGER Benefits'!P86*'BCA Calcs TIGER Benefits'!P93*Assumptions!$D$53*Assumptions!$D$54/1000000","v":1447.3524667987899},{"$f":"Q$5*(Q$19)*Assumptions!$D$45*Assumptions!$D$46*'BCA Calcs TIGER Benefits'!Q86*'BCA Calcs TIGER Benefits'!Q93*Assumptions!$D$53*Assumptions!$D$54/1000000+Q$5*(Q$20)*Assumptions!$D$47*Assumptions!$D$48*'BCA Calcs TIGER Benefits'!Q86*'BCA Calcs TIGER Benefits'!Q93*Assumptions!$D$53*Assumptions!$D$54/1000000","v":1631.9637508292476},{"$f":"R$5*(R$19)*Assumptions!$D$45*Assumptions!$D$46*'BCA Calcs TIGER Benefits'!R86*'BCA Calcs TIGER Benefits'!R93*Assumptions!$D$53*Assumptions!$D$54/1000000+R$5*(R$20)*Assumptions!$D$47*Assumptions!$D$48*'BCA Calcs TIGER Benefits'!R86*'BCA Calcs TIGER Benefits'!R93*Assumptions!$D$53*Assumptions!$D$54/1000000","v":1839.3863435596445},{"$f":"S$5*(S$19)*Assumptions!$D$45*Assumptions!$D$46*'BCA Calcs TIGER Benefits'!S86*'BCA Calcs TIGER Benefits'!S93*Assumptions!$D$53*Assumptions!$D$54/1000000+S$5*(S$20)*Assumptions!$D$47*Assumptions!$D$48*'BCA Calcs TIGER Benefits'!S86*'BCA Calcs TIGER Benefits'!S93*Assumptions!$D$53*Assumptions!$D$54/1000000","v":2112.2286511876587},{"$f":"T$5*(T$19)*Assumptions!$D$45*Assumptions!$D$46*'BCA Calcs TIGER Benefits'!T86*'BCA Calcs TIGER Benefits'!T93*Assumptions!$D$53*Assumptions!$D$54/1000000+T$5*(T$20)*Assumptions!$D$47*Assumptions!$D$48*'BCA Calcs TIGER Benefits'!T86*'BCA Calcs TIGER Benefits'!T93*Assumptions!$D$53*Assumptions!$D$54/1000000","v":2334.0126595623628},{"$f":"U$5*(U$19)*Assumptions!$D$45*Assumptions!$D$46*'BCA Calcs TIGER Benefits'!U86*'BCA Calcs TIGER Benefits'!U93*Assumptions!$D$53*Assumptions!$D$54/1000000+U$5*(U$20)*Assumptions!$D$47*Assumptions!$D$48*'BCA Calcs TIGER Benefits'!U86*'BCA Calcs TIGER Benefits'!U93*Assumptions!$D$53*Assumptions!$D$54/1000000","v":2627.7459508695506},{"$f":"V$5*(V$19)*Assumptions!$D$45*Assumptions!$D$46*'BCA Calcs TIGER Benefits'!V86*'BCA Calcs TIGER Benefits'!V93*Assumptions!$D$53*Assumptions!$D$54/1000000+V$5*(V$20)*Assumptions!$D$47*Assumptions!$D$48*'BCA Calcs TIGER Benefits'!V86*'BCA Calcs TIGER Benefits'!V93*Assumptions!$D$53*Assumptions!$D$54/1000000","v":2957.4307437795733},{"$f":"W$5*(W$19)*Assumptions!$D$45*Assumptions!$D$46*'BCA Calcs TIGER Benefits'!W86*'BCA Calcs TIGER Benefits'!W93*Assumptions!$D$53*Assumptions!$D$54/1000000+W$5*(W$20)*Assumptions!$D$47*Assumptions!$D$48*'BCA Calcs TIGER Benefits'!W86*'BCA Calcs TIGER Benefits'!W93*Assumptions!$D$53*Assumptions!$D$54/1000000","v":3327.3784440923637},{"$f":"X$5*(X$19)*Assumptions!$D$45*Assumptions!$D$46*'BCA Calcs TIGER Benefits'!X86*'BCA Calcs TIGER Benefits'!X93*Assumptions!$D$53*Assumptions!$D$54/1000000+X$5*(X$20)*Assumptions!$D$47*Assumptions!$D$48*'BCA Calcs TIGER Benefits'!X86*'BCA Calcs TIGER Benefits'!X93*Assumptions!$D$53*Assumptions!$D$54/1000000","v":3742.4094875206697},{"$f":"Y$5*(Y$19)*Assumptions!$D$45*Assumptions!$D$46*'BCA Calcs TIGER Benefits'!Y86*'BCA Calcs TIGER Benefits'!Y93*Assumptions!$D$53*Assumptions!$D$54/1000000+Y$5*(Y$20)*Assumptions!$D$47*Assumptions!$D$48*'BCA Calcs TIGER Benefits'!Y86*'BCA Calcs TIGER Benefits'!Y93*Assumptions!$D$53*Assumptions!$D$54/1000000","v":4207.9127027228024},{"$f":"Z$5*(Z$19)*Assumptions!$D$45*Assumptions!$D$46*'BCA Calcs TIGER Benefits'!Z86*'BCA Calcs TIGER Benefits'!Z93*Assumptions!$D$53*Assumptions!$D$54/1000000+Z$5*(Z$20)*Assumptions!$D$47*Assumptions!$D$48*'BCA Calcs TIGER Benefits'!Z86*'BCA Calcs TIGER Benefits'!Z93*Assumptions!$D$53*Assumptions!$D$54/1000000","v":4729.9115285174666},{"$f":"AA$5*(AA$19)*Assumptions!$D$45*Assumptions!$D$46*'BCA Calcs TIGER Benefits'!AA86*'BCA Calcs TIGER Benefits'!AA93*Assumptions!$D$53*Assumptions!$D$54/1000000+AA$5*(AA$20)*Assumptions!$D$47*Assumptions!$D$48*'BCA Calcs TIGER Benefits'!AA86*'BCA Calcs TIGER Benefits'!AA93*Assumptions!$D$53*Assumptions!$D$54/1000000","v":5315.1378701814929},{"$f":"AB$5*(AB$19)*Assumptions!$D$45*Assumptions!$D$46*'BCA Calcs TIGER Benefits'!AB86*'BCA Calcs TIGER Benefits'!AB93*Assumptions!$D$53*Assumptions!$D$54/1000000+AB$5*(AB$20)*Assumptions!$D$47*Assumptions!$D$48*'BCA Calcs TIGER Benefits'!AB86*'BCA Calcs TIGER Benefits'!AB93*Assumptions!$D$53*Assumptions!$D$54/1000000","v":5971.1144689930579},{"$f":"AC$5*(AC$19)*Assumptions!$D$45*Assumptions!$D$46*'BCA Calcs TIGER Benefits'!AC86*'BCA Calcs TIGER Benefits'!AC93*Assumptions!$D$53*Assumptions!$D$54/1000000+AC$5*(AC$20)*Assumptions!$D$47*Assumptions!$D$48*'BCA Calcs TIGER Benefits'!AC86*'BCA Calcs TIGER Benefits'!AC93*Assumptions!$D$53*Assumptions!$D$54/1000000","v":6706.2467585363011},{"$f":"AD$5*(AD$19)*Assumptions!$D$45*Assumptions!$D$46*'BCA Calcs TIGER Benefits'!AD86*'BCA Calcs TIGER Benefits'!AD93*Assumptions!$D$53*Assumptions!$D$54/1000000+AD$5*(AD$20)*Assumptions!$D$47*Assumptions!$D$48*'BCA Calcs TIGER Benefits'!AD86*'BCA Calcs TIGER Benefits'!AD93*Assumptions!$D$53*Assumptions!$D$54/1000000","v":7410.4026681826126},{"$f":"AE$5*(AE$19)*Assumptions!$D$45*Assumptions!$D$46*'BCA Calcs TIGER Benefits'!AE86*'BCA Calcs TIGER Benefits'!AE93*Assumptions!$D$53*Assumptions!$D$54/1000000+AE$5*(AE$20)*Assumptions!$D$47*Assumptions!$D$48*'BCA Calcs TIGER Benefits'!AE86*'BCA Calcs TIGER Benefits'!AE93*Assumptions!$D$53*Assumptions!$D$54/1000000","v":8188.4949483417877},{"$f":"AF$5*(AF$19)*Assumptions!$D$45*Assumptions!$D$46*'BCA Calcs TIGER Benefits'!AF86*'BCA Calcs TIGER Benefits'!AF93*Assumptions!$D$53*Assumptions!$D$54/1000000+AF$5*(AF$20)*Assumptions!$D$47*Assumptions!$D$48*'BCA Calcs TIGER Benefits'!AF86*'BCA Calcs TIGER Benefits'!AF93*Assumptions!$D$53*Assumptions!$D$54/1000000","v":9048.2869179176741},{"$f":"AG$5*(AG$19)*Assumptions!$D$45*Assumptions!$D$46*'BCA Calcs TIGER Benefits'!AG86*'BCA Calcs TIGER Benefits'!AG93*Assumptions!$D$53*Assumptions!$D$54/1000000+AG$5*(AG$20)*Assumptions!$D$47*Assumptions!$D$48*'BCA Calcs TIGER Benefits'!AG86*'BCA Calcs TIGER Benefits'!AG93*Assumptions!$D$53*Assumptions!$D$54/1000000","v":9998.3570442990313},{"$f":"AH$5*(AH$19)*Assumptions!$D$45*Assumptions!$D$46*'BCA Calcs TIGER Benefits'!AH86*'BCA Calcs TIGER Benefits'!AH93*Assumptions!$D$53*Assumptions!$D$54/1000000+AH$5*(AH$20)*Assumptions!$D$47*Assumptions!$D$48*'BCA Calcs TIGER Benefits'!AH86*'BCA Calcs TIGER Benefits'!AH93*Assumptions!$D$53*Assumptions!$D$54/1000000","v":11048.184533950431},{"$f":"AI$5*(AI$19)*Assumptions!$D$45*Assumptions!$D$46*'BCA Calcs TIGER Benefits'!AI86*'BCA Calcs TIGER Benefits'!AI93*Assumptions!$D$53*Assumptions!$D$54/1000000+AI$5*(AI$20)*Assumptions!$D$47*Assumptions!$D$48*'BCA Calcs TIGER Benefits'!AI86*'BCA Calcs TIGER Benefits'!AI93*Assumptions!$D$53*Assumptions!$D$54/1000000","v":12208.243910015222},{"$f":"AJ$5*(AJ$19)*Assumptions!$D$45*Assumptions!$D$46*'BCA Calcs TIGER Benefits'!AJ86*'BCA Calcs TIGER Benefits'!AJ93*Assumptions!$D$53*Assumptions!$D$54/1000000+AJ$5*(AJ$20)*Assumptions!$D$47*Assumptions!$D$48*'BCA Calcs TIGER Benefits'!AJ86*'BCA Calcs TIGER Benefits'!AJ93*Assumptions!$D$53*Assumptions!$D$54/1000000","v":13490.109520566821},{"$f":"AK$5*(AK$19)*Assumptions!$D$45*Assumptions!$D$46*'BCA Calcs TIGER Benefits'!AK86*'BCA Calcs TIGER Benefits'!AK93*Assumptions!$D$53*Assumptions!$D$54/1000000+AK$5*(AK$20)*Assumptions!$D$47*Assumptions!$D$48*'BCA Calcs TIGER Benefits'!AK86*'BCA Calcs TIGER Benefits'!AK93*Assumptions!$D$53*Assumptions!$D$54/1000000","v":14906.57102022634},{"$f":"AL$5*(AL$19)*Assumptions!$D$45*Assumptions!$D$46*'BCA Calcs TIGER Benefits'!AL86*'BCA Calcs TIGER Benefits'!AL93*Assumptions!$D$53*Assumptions!$D$54/1000000+AL$5*(AL$20)*Assumptions!$D$47*Assumptions!$D$48*'BCA Calcs TIGER Benefits'!AL86*'BCA Calcs TIGER Benefits'!AL93*Assumptions!$D$53*Assumptions!$D$54/1000000","v":16471.760977350106},{"$f":"AM$5*(AM$19)*Assumptions!$D$45*Assumptions!$D$46*'BCA Calcs TIGER Benefits'!AM86*'BCA Calcs TIGER Benefits'!AM93*Assumptions!$D$53*Assumptions!$D$54/1000000+AM$5*(AM$20)*Assumptions!$D$47*Assumptions!$D$48*'BCA Calcs TIGER Benefits'!AM86*'BCA Calcs TIGER Benefits'!AM93*Assumptions!$D$53*Assumptions!$D$54/1000000","v":18201.295879971869},{"$f":"AN$5*(AN$19)*Assumptions!$D$45*Assumptions!$D$46*'BCA Calcs TIGER Benefits'!AN86*'BCA Calcs TIGER Benefits'!AN93*Assumptions!$D$53*Assumptions!$D$54/1000000+AN$5*(AN$20)*Assumptions!$D$47*Assumptions!$D$48*'BCA Calcs TIGER Benefits'!AN86*'BCA Calcs TIGER Benefits'!AN93*Assumptions!$D$53*Assumptions!$D$54/1000000","v":20112.43194736891}]
[null,null,"VOC",null,null,null,{"$f":"G$5*(G$19)*Assumptions!$D$45*Assumptions!$D$46*'BCA Calcs TIGER Benefits'!G87*'BCA Calcs TIGER Benefits'!G94*Assumptions!$D$53*Assumptions!$D$54/1000000+G$5*(G$20)*Assumptions!$D$47*Assumptions!$D$48*'BCA Calcs TIGER Benefits'!G87*'BCA Calcs TIGER Benefits'!G94*Assumptions!$D$53*Assumptions!$D$54/1000000","v":0},{"$f":"H$5*(H$19)*Assumptions!$D$45*Assumptions!$D$46*'BCA Calcs TIGER Benefits'!H87*'BCA Calcs TIGER Benefits'!H94*Assumptions!$D$53*Assumptions!$D$54/1000000+H$5*(H$20)*Assumptions!$D$47*Assumptions!$D$48*'BCA Calcs TIGER Benefits'!H87*'BCA Calcs TIGER Benefits'!H94*Assumptions!$D$53*Assumptions!$D$54/1000000","v":0},{"$f":"I$5*(I$19)*Assumptions!$D$45*Assumptions!$D$46*'BCA Calcs TIGER Benefits'!I87*'BCA Calcs TIGER Benefits'!I94*Assumptions!$D$53*Assumptions!$D$54/1000000+I$5*(I$20)*Assumptions!$D$47*Assumptions!$D$48*'BCA Calcs TIGER Benefits'!I87*'BCA Calcs TIGER Benefits'!I94*Assumptions!$D$53*Assumptions!$D$54/1000000","v":17.295299403573846},{"$f":"J$5*(J$19)*Assumptions!$D$45*Assumptions!$D$46*'BCA Calcs TIGER Benefits'!J87*'BCA Calcs TIGER Benefits'!J94*Assumptions!$D$53*Assumptions!$D$54/1000000+J$5*(J$20)*Assumptions!$D$47*Assumptions!$D$48*'BCA Calcs TIGER Benefits'!J87*'BCA Calcs TIGER Benefits'!J94*Assumptions!$D$53*Assumptions!$D$54/1000000","v":20.34791974830463},{"$f":"K$5*(K$19)*Assumptions!$D$45*Assumptions!$D$46*'BCA Calcs TIGER Benefits'!K87*'BCA Calcs TIGER Benefits'!K94*Assumptions!$D$53*Assumptions!$D$54/1000000+K$5*(K$20)*Assumptions!$D$47*Assumptions!$D$48*'BCA Calcs TIGER Benefits'!K87*'BCA Calcs TIGER Benefits'!K94*Assumptions!$D$53*Assumptions!$D$54/1000000","v":23.939327583880395},{"$f":"L$5*(L$19)*Assumptions!$D$45*Assumptions!$D$46*'BCA Calcs TIGER Benefits'!L87*'BCA Calcs TIGER Benefits'!L94*Assumptions!$D$53*Assumptions!$D$54/1000000+L$5*(L$20)*Assumptions!$D$47*Assumptions!$D$48*'BCA Calcs TIGER Benefits'!L87*'BCA Calcs TIGER Benefits'!L94*Assumptions!$D$53*Assumptions!$D$54/1000000","v":28.164618902435279},{"$f":"M$5*(M$19)*Assumptions!$D$45*Assumptions!$D$46*'BCA Calcs TIGER Benefits'!M87*'BCA Calcs TIGER Benefits'!M94*Assumptions!$D$53*Assumptions!$D$54/1000000+M$5*(M$20)*Assumptions!$D$47*Assumptions!$D$48*'BCA Calcs TIGER Benefits'!M87*'BCA Calcs TIGER Benefits'!M94*Assumptions!$D$53*Assumptions!$D$54/1000000","v":33.135674138715103},{"$f":"N$5*(N$19)*Assumptions!$D$45*Assumptions!$D$46*'BCA Calcs TIGER Benefits'!N87*'BCA Calcs TIGER Benefits'!N94*Assumptions!$D$53*Assumptions!$D$54/1000000+N$5*(N$20)*Assumptions!$D$47*Assumptions!$D$48*'BCA Calcs TIGER Benefits'!N87*'BCA Calcs TIGER Benefits'!N94*Assumptions!$D$53*Assumptions!$D$54/1000000","v":38.984120624198312},{"$f":"O$5*(O$19)*Assumptions!$D$45*Assumptions!$D$46*'BCA Calcs TIGER Benefits'!O87*'BCA Calcs TIGER Benefits'!O94*Assumptions!$D$53*Assumptions!$D$54/1000000+O$5*(O$20)*Assumptions!$D$47*Assumptions!$D$48*'BCA Calcs TIGER Benefits'!O87*'BCA Calcs TIGER Benefits'!O94*Assumptions!$D$53*Assumptions!$D$54/1000000","v":45.864817914369311},{"$f":"P$5*(P$19)*Assumptions!$D$45*Assumptions!$D$46*'BCA Calcs TIGER Benefits'!P87*'BCA Calcs TIGER Benefits'!P94*Assumptions!$D$53*Assumptions!$D$54/1000000+P$5*(P$20)*Assumptions!$D$47*Assumptions!$D$48*'BCA Calcs TIGER Benefits'!P87*'BCA Calcs TIGER Benefits'!P94*Assumptions!$D$53*Assumptions!$D$54/1000000","v":53.959958276255492},{"$f":"Q$5*(Q$19)*Assumptions!$D$45*Assumptions!$D$46*'BCA Calcs TIGER Benefits'!Q87*'BCA Calcs TIGER Benefits'!Q94*Assumptions!$D$53*Assumptions!$D$54/1000000+Q$5*(Q$20)*Assumptions!$D$47*Assumptions!$D$48*'BCA Calcs TIGER Benefits'!Q87*'BCA Calcs TIGER Benefits'!Q94*Assumptions!$D$53*Assumptions!$D$54/1000000","v":59.625753895262307},{"$f":"R$5*(R$19)*Assumptions!$D$45*Assumptions!$D$46*'BCA Calcs TIGER Benefits'!R87*'BCA Calcs TIGER Benefits'!R94*Assumptions!$D$53*Assumptions!$D$54/1000000+R$5*(R$20)*Assumptions!$D$47*Assumptions!$D$48*'BCA Calcs TIGER Benefits'!R87*'BCA Calcs TIGER Benefits'!R94*Assumptions!$D$53*Assumptions!$D$54/1000000","v":65.886458054264864},{"$f":"S$5*(S$19)*Assumptions!$D$45*Assumptions!$D$46*'BCA Calcs TIGER Benefits'!S87*'BCA Calcs TIGER Benefits'!S94*Assumptions!$D$53*Assumptions!$D$54/1000000+S$5*(S$20)*Assumptions!$D$47*Assumptions!$D$48*'BCA Calcs TIGER Benefits'!S87*'BCA Calcs TIGER Benefits'!S94*Assumptions!$D$53*Assumptions!$D$54/1000000","v":72.804536149962658},{"$f":"T$5*(T$19)*Assumptions!$D$45*Assumptions!$D$46*'BCA Calcs TIGER Benefits'!T87*'BCA Calcs TIGER Benefits'!T94*Assumptions!$D$53*Assumptions!$D$54/1000000+T$5*(T$20)*Assumptions!$D$47*Assumptions!$D$48*'BCA Calcs TIGER Benefits'!T87*'BCA Calcs TIGER Benefits'!T94*Assumptions!$D$53*Assumptions!$D$54/1000000","v":80.449012445708732},{"$f":"U$5*(U$19)*Assumptions!$D$45*Assumptions!$D$46*'BCA Calcs TIGER Benefits'!U87*'BCA Calcs TIGER Benefits'!U94*Assumptions!$D$53*Assumptions!$D$54/1000000+U$5*(U$20)*Assumptions!$D$47*Assumptions!$D$48*'BCA Calcs TIGER Benefits'!U87*'BCA Calcs TIGER Benefits'!U94*Assumptions!$D$53*Assumptions!$D$54/1000000","v":88.896158752508157},{"$f":"V$5*(V$19)*Assumptions!$D$45*Assumptions!$D$46*'BCA Calcs TIGER Benefits'!V87*'BCA Calcs TIGER Benefits'!V94*Assumptions!$D$53*Assumptions!$D$54/1000000+V$5*(V$20)*Assumptions!$D$47*Assumptions!$D$48*'BCA Calcs TIGER Benefits'!V87*'BCA Calcs TIGER Benefits'!V94*Assumptions!$D$53*Assumptions!$D$54/1000000","v":98.230255421521491},{"$f":"W$5*(W$19)*Assumptions!$D$45*Assumptions!$D$46*'BCA Calcs TIGER Benefits'!W87*'BCA Calcs TIGER Benefits'!W94*Assumptions!$D$53*Assumptions!$D$54/1000000+W$5*(W$20)*Assumptions!$D$47*Assumptions!$D$48*'BCA Calcs TIGER Benefits'!W87*'BCA Calcs TIGER Benefits'!W94*Assumptions!$D$53*Assumptions!$D$54/1000000","v":108.54443224078126},{"$f":"X$5*(X$19)*Assumptions!$D$45*Assumptions!$D$46*'BCA Calcs TIGER Benefits'!X87*'BCA Calcs TIGER Benefits'!X94*Assumptions!$D$53*Assumptions!$D$54/1000000+X$5*(X$20)*Assumptions!$D$47*Assumptions!$D$48*'BCA Calcs TIGER Benefits'!X87*'BCA Calcs TIGER Benefits'!X94*Assumptions!$D$53*Assumptions!$D$54/1000000","v":119.9415976260633},{"$f":"Y$5*(Y$19)*Assumptions!$D$45*Assumptions!$D$46*'BCA Calcs TIGER Benefits'!Y87*'BCA Calcs TIGER Benefits'!Y94*Assumptions!$D$53*Assumptions!$D$54/1000000+Y$5*(Y$20)*Assumptions!$D$47*Assumptions!$D$48*'BCA Calcs TIGER Benefits'!Y87*'BCA Calcs TIGER Benefits'!Y94*Assumptions!$D$53*Assumptions!$D$54/1000000","v":132.53546537679995},{"$f":"Z$5*(Z$19)*Assumptions!$D$45*Assumptions!$D$46*'BCA Calcs TIGER Benefits'!Z87*'BCA Calcs TIGER Benefits'!Z94*Assumptions!$D$53*Assumptions!$D$54/1000000+Z$5*(Z$20)*Assumptions!$D$47*Assumptions!$D$48*'BCA Calcs TIGER Benefits'!Z87*'BCA Calcs TIGER Benefits'!Z94*Assumptions!$D$53*Assumptions!$D$54/1000000","v":146.45168924136391},{"$f":"AA$5*(AA$19)*Assumptions!$D$45*Assumptions!$D$46*'BCA Calcs TIGER Benefits'!AA87*'BCA Calcs TIGER Benefits'!AA94*Assumptions!$D$53*Assumptions!$D$54/1000000+AA$5*(AA$20)*Assumptions!$D$47*Assumptions!$D$48*'BCA Calcs TIGER Benefits'!AA87*'BCA Calcs TIGER Benefits'!AA94*Assumptions!$D$53*Assumptions!$D$54/1000000","v":161.82911661170715},{"$f":"AB$5*(AB$19)*Assumptions!$D$45*Assumptions!$D$46*'BCA Calcs TIGER Benefits'!AB87*'BCA Calcs TIGER Benefits'!AB94*Assumptions!$D$53*Assumptions!$D$54/1000000+AB$5*(AB$20)*Assumptions!$D$47*Assumptions!$D$48*'BCA Calcs TIGER Benefits'!AB87*'BCA Calcs TIGER Benefits'!AB94*Assumptions!$D$53*Assumptions!$D$54/1000000","v":178.82117385593637},{"$f":"AC$5*(AC$19)*Assumptions!$D$45*Assumptions!$D$46*'BCA Calcs TIGER Benefits'!AC87*'BCA Calcs TIGER Benefits'!AC94*Assumptions!$D$53*Assumptions!$D$54/1000000+AC$5*(AC$20)*Assumptions!$D$47*Assumptions!$D$48*'BCA Calcs TIGER Benefits'!AC87*'BCA Calcs TIGER Benefits'!AC94*Assumptions!$D$53*Assumptions!$D$54/1000000","v":197.59739711080971},{"$f":"AD$5*(AD$19)*Assumptions!$D$45*Assumptions!$D$46*'BCA Calcs TIGER Benefits'!AD87*'BCA Calcs TIGER Benefits'!AD94*Assumptions!$D$53*Assumptions!$D$54/1000000+AD$5*(AD$20)*Assumptions!$D$47*Assumptions!$D$48*'BCA Calcs TIGER Benefits'!AD87*'BCA Calcs TIGER Benefits'!AD94*Assumptions!$D$53*Assumptions!$D$54/1000000","v":218.34512380744474},{"$f":"AE$5*(AE$19)*Assumptions!$D$45*Assumptions!$D$46*'BCA Calcs TIGER Benefits'!AE87*'BCA Calcs TIGER Benefits'!AE94*Assumptions!$D$53*Assumptions!$D$54/1000000+AE$5*(AE$20)*Assumptions!$D$47*Assumptions!$D$48*'BCA Calcs TIGER Benefits'!AE87*'BCA Calcs TIGER Benefits'!AE94*Assumptions!$D$53*Assumptions!$D$54/1000000","v":241.27136180722641},{"$f":"AF$5*(AF$19)*Assumptions!$D$45*Assumptions!$D$46*'BCA Calcs TIGER Benefits'!AF87*'BCA Calcs TIGER Benefits'!AF94*Assumptions!$D$53*Assumptions!$D$54/1000000+AF$5*(AF$20)*Assumptions!$D$47*Assumptions!$D$48*'BCA Calcs TIGER Benefits'!AF87*'BCA Calcs TIGER Benefits'!AF94*Assumptions!$D$53*Assumptions!$D$54/1000000","v":266.60485479698525},{"$f":"AG$5*(AG$19)*Assumptions!$D$45*Assumptions!$D$46*'BCA Calcs TIGER Benefits'!AG87*'BCA Calcs TIGER Benefits'!AG94*Assumptions!$D$53*Assumptions!$D$54/1000000+AG$5*(AG$20)*Assumptions!$D$47*Assumptions!$D$48*'BCA Calcs TIGER Benefits'!AG87*'BCA Calcs TIGER Benefits'!AG94*Assumptions!$D$53*Assumptions!$D$54/1000000","v":294.59836455066863},{"$f":"AH$5*(AH$19)*Assumptions!$D$45*Assumptions!$D$46*'BCA Calcs TIGER Benefits'!AH87*'BCA Calcs TIGER Benefits'!AH94*Assumptions!$D$53*Assumptions!$D$54/1000000+AH$5*(AH$20)*Assumptions!$D$47*Assumptions!$D$48*'BCA Calcs TIGER Benefits'!AH87*'BCA Calcs TIGER Benefits'!AH94*Assumptions!$D$53*Assumptions!$D$54/1000000","v":325.53119282848888},{"$f":"AI$5*(AI$19)*Assumptions!$D$45*Assumptions!$D$46*'BCA Calcs TIGER Benefits'!AI87*'BCA Calcs TIGER Benefits'!AI94*Assumptions!$D$53*Assumptions!$D$54/1000000+AI$5*(AI$20)*Assumptions!$D$47*Assumptions!$D$48*'BCA Calcs TIGER Benefits'!AI87*'BCA Calcs TIGER Benefits'!AI94*Assumptions!$D$53*Assumptions!$D$54/1000000","v":359.71196807548017},{"$f":"AJ$5*(AJ$19)*Assumptions!$D$45*Assumptions!$D$46*'BCA Calcs TIGER Benefits'!AJ87*'BCA Calcs TIGER Benefits'!AJ94*Assumptions!$D$53*Assumptions!$D$54/1000000+AJ$5*(AJ$20)*Assumptions!$D$47*Assumptions!$D$48*'BCA Calcs TIGER Benefits'!AJ87*'BCA Calcs TIGER Benefits'!AJ94*Assumptions!$D$53*Assumptions!$D$54/1000000","v":397.48172472340559},{"$f":"AK$5*(AK$19)*Assumptions!$D$45*Assumptions!$D$46*'BCA Calcs TIGER Benefits'!AK87*'BCA Calcs TIGER Benefits'!AK94*Assumptions!$D$53*Assumptions!$D$54/1000000+AK$5*(AK$20)*Assumptions!$D$47*Assumptions!$D$48*'BCA Calcs TIGER Benefits'!AK87*'BCA Calcs TIGER Benefits'!AK94*Assumptions!$D$53*Assumptions!$D$54/1000000","v":439.21730581936311},{"$f":"AL$5*(AL$19)*Assumptions!$D$45*Assumptions!$D$46*'BCA Calcs TIGER Benefits'!AL87*'BCA Calcs TIGER Benefits'!AL94*Assumptions!$D$53*Assumptions!$D$54/1000000+AL$5*(AL$20)*Assumptions!$D$47*Assumptions!$D$48*'BCA Calcs TIGER Benefits'!AL87*'BCA Calcs TIGER Benefits'!AL94*Assumptions!$D$53*Assumptions!$D$54/1000000","v":485.33512293039644},{"$f":"AM$5*(AM$19)*Assumptions!$D$45*Assumptions!$D$46*'BCA Calcs TIGER Benefits'!AM87*'BCA Calcs TIGER Benefits'!AM94*Assumptions!$D$53*Assumptions!$D$54/1000000+AM$5*(AM$20)*Assumptions!$D$47*Assumptions!$D$48*'BCA Calcs TIGER Benefits'!AM87*'BCA Calcs TIGER Benefits'!AM94*Assumptions!$D$53*Assumptions!$D$54/1000000","v":536.29531083808797},{"$f":"AN$5*(AN$19)*Assumptions!$D$45*Assumptions!$D$46*'BCA Calcs TIGER Benefits'!AN87*'BCA Calcs TIGER Benefits'!AN94*Assumptions!$D$53*Assumptions!$D$54/1000000+AN$5*(AN$20)*Assumptions!$D$47*Assumptions!$D$48*'BCA Calcs TIGER Benefits'!AN87*'BCA Calcs TIGER Benefits'!AN94*Assumptions!$D$53*Assumptions!$D$54/1000000","v":592.60631847608715}]
[null,null,"PM",null,null,null,{"$f":"G$5*(G$19)*Assumptions!$D$45*Assumptions!$D$46*'BCA Calcs TIGER Benefits'!G88*'BCA Calcs TIGER Benefits'!G95*Assumptions!$D$53*Assumptions!$D$54/1000000+G$5*(G$20)*Assumptions!$D$47*Assumptions!$D$48*'BCA Calcs TIGER Benefits'!G88*'BCA Calcs TIGER Benefits'!G95*Assumptions!$D$53*Assumptions!$D$54/1000000","v":0},{"$f":"H$5*(H$19)*Assumptions!$D$45*Assumptions!$D$46*'BCA Calcs TIGER Benefits'!H88*'BCA Calcs TIGER Benefits'!H95*Assumptions!$D$53*Assumptions!$D$54/1000000+H$5*(H$20)*Assumptions!$D$47*Assumptions!$D$48*'BCA Calcs TIGER Benefits'!H88*'BCA Calcs TIGER Benefits'!H95*Assumptions!$D$53*Assumptions!$D$54/1000000","v":0},{"$f":"I$5*(I$19)*Assumptions!$D$45*Assumptions!$D$46*'BCA Calcs TIGER Benefits'!I88*'BCA Calcs TIGER Benefits'!I95*Assumptions!$D$53*Assumptions!$D$54/1000000+I$5*(I$20)*Assumptions!$D$47*Assumptions!$D$48*'BCA Calcs TIGER Benefits'!I88*'BCA Calcs TIGER Benefits'!I95*Assumptions!$D$53*Assumptions!$D$54/1000000","v":688.10374739254053},{"$f":"J$5*(J$19)*Assumptions!$D$45*Assumptions!$D$46*'BCA Calcs TIGER Benefits'!J88*'BCA Calcs TIGER Benefits'!J95*Assumptions!$D$53*Assumptions!$D$54/1000000+J$5*(J$20)*Assumptions!$D$47*Assumptions!$D$48*'BCA Calcs TIGER Benefits'!J88*'BCA Calcs TIGER Benefits'!J95*Assumptions!$D$53*Assumptions!$D$54/1000000","v":809.55405880732417},{"$f":"K$5*(K$19)*Assumptions!$D$45*Assumptions!$D$46*'BCA Calcs TIGER Benefits'!K88*'BCA Calcs TIGER Benefits'!K95*Assumptions!$D$53*Assumptions!$D$54/1000000+K$5*(K$20)*Assumptions!$D$47*Assumptions!$D$48*'BCA Calcs TIGER Benefits'!K88*'BCA Calcs TIGER Benefits'!K95*Assumptions!$D$53*Assumptions!$D$54/1000000","v":952.44035018681654},{"$f":"L$5*(L$19)*Assumptions!$D$45*Assumptions!$D$46*'BCA Calcs TIGER Benefits'!L88*'BCA Calcs TIGER Benefits'!L95*Assumptions!$D$53*Assumptions!$D$54/1000000+L$5*(L$20)*Assumptions!$D$47*Assumptions!$D$48*'BCA Calcs TIGER Benefits'!L88*'BCA Calcs TIGER Benefits'!L95*Assumptions!$D$53*Assumptions!$D$54/1000000","v":1120.5460719947896},{"$f":"M$5*(M$19)*Assumptions!$D$45*Assumptions!$D$46*'BCA Calcs TIGER Benefits'!M88*'BCA Calcs TIGER Benefits'!M95*Assumptions!$D$53*Assumptions!$D$54/1000000+M$5*(M$20)*Assumptions!$D$47*Assumptions!$D$48*'BCA Calcs TIGER Benefits'!M88*'BCA Calcs TIGER Benefits'!M95*Assumptions!$D$53*Assumptions!$D$54/1000000","v":1318.3224537018698},{"$f":"N$5*(N$19)*Assumptions!$D$45*Assumptions!$D$46*'BCA Calcs TIGER Benefits'!N88*'BCA Calcs TIGER Benefits'!N95*Assumptions!$D$53*Assumptions!$D$54/1000000+N$5*(N$20)*Assumptions!$D$47*Assumptions!$D$48*'BCA Calcs TIGER Benefits'!N88*'BCA Calcs TIGER Benefits'!N95*Assumptions!$D$53*Assumptions!$D$54/1000000","v":1551.0063667802497},{"$f":"O$5*(O$19)*Assumptions!$D$45*Assumptions!$D$46*'BCA Calcs TIGER Benefits'!O88*'BCA Calcs TIGER Benefits'!O95*Assumptions!$D$53*Assumptions!$D$54/1000000+O$5*(O$20)*Assumptions!$D$47*Assumptions!$D$48*'BCA Calcs TIGER Benefits'!O88*'BCA Calcs TIGER Benefits'!O95*Assumptions!$D$53*Assumptions!$D$54/1000000","v":1824.7589905169634},{"$f":"P$5*(P$19)*Assumptions!$D$45*Assumptions!$D$46*'BCA Calcs TIGER Benefits'!P88*'BCA Calcs TIGER Benefits'!P95*Assumptions!$D$53*Assumptions!$D$54/1000000+P$5*(P$20)*Assumptions!$D$47*Assumptions!$D$48*'BCA Calcs TIGER Benefits'!P88*'BCA Calcs TIGER Benefits'!P95*Assumptions!$D$53*Assumptions!$D$54/1000000","v":2146.8289523432072},{"$f":"Q$5*(Q$19)*Assumptions!$D$45*Assumptions!$D$46*'BCA Calcs TIGER Benefits'!Q88*'BCA Calcs TIGER Benefits'!Q95*Assumptions!$D$53*Assumptions!$D$54/1000000+Q$5*(Q$20)*Assumptions!$D$47*Assumptions!$D$48*'BCA Calcs TIGER Benefits'!Q88*'BCA Calcs TIGER Benefits'!Q95*Assumptions!$D$53*Assumptions!$D$54/1000000","v":2372.2459923392439},{"$f":"R$5*(R$19)*Assumptions!$D$45*Assumptions!$D$46*'BCA Calcs TIGER Benefits'!R88*'BCA Calcs TIGER Benefits'!R95*Assumptions!$D$53*Assumptions!$D$54/1000000+R$5*(R$20)*Assumptions!$D$47*Assumptions!$D$48*'BCA Calcs TIGER Benefits'!R88*'BCA Calcs TIGER Benefits'!R95*Assumptions!$D$53*Assumptions!$D$54/1000000","v":2621.3318215348645},{"$f":"S$5*(S$19)*Assumptions!$D$45*Assumptions!$D$46*'BCA Calcs TIGER Benefits'!S88*'BCA Calcs TIGER Benefits'!S95*Assumptions!$D$53*Assumptions!$D$54/1000000+S$5*(S$20)*Assumptions!$D$47*Assumptions!$D$48*'BCA Calcs TIGER Benefits'!S88*'BCA Calcs TIGER Benefits'!S95*Assumptions!$D$53*Assumptions!$D$54/1000000","v":2896.5716627960251},{"$f":"T$5*(T$19)*Assumptions!$D$45*Assumptions!$D$46*'BCA Calcs TIGER Benefits'!T88*'BCA Calcs TIGER Benefits'!T95*Assumptions!$D$53*Assumptions!$D$54/1000000+T$5*(T$20)*Assumptions!$D$47*Assumptions!$D$48*'BCA Calcs TIGER Benefits'!T88*'BCA Calcs TIGER Benefits'!T95*Assumptions!$D$53*Assumptions!$D$54/1000000","v":3200.7116873896075},{"$f":"U$5*(U$19)*Assumptions!$D$45*Assumptions!$D$46*'BCA Calcs TIGER Benefits'!U88*'BCA Calcs TIGER Benefits'!U95*Assumptions!$D$53*Assumptions!$D$54/1000000+U$5*(U$20)*Assumptions!$D$47*Assumptions!$D$48*'BCA Calcs TIGER Benefits'!U88*'BCA Calcs TIGER Benefits'!U95*Assumptions!$D$53*Assumptions!$D$54/1000000","v":3536.7864145655158},{"$f":"V$5*(V$19)*Assumptions!$D$45*Assumptions!$D$46*'BCA Calcs TIGER Benefits'!V88*'BCA Calcs TIGER Benefits'!V95*Assumptions!$D$53*Assumptions!$D$54/1000000+V$5*(V$20)*Assumptions!$D$47*Assumptions!$D$48*'BCA Calcs TIGER Benefits'!V88*'BCA Calcs TIGER Benefits'!V95*Assumptions!$D$53*Assumptions!$D$54/1000000","v":3908.1489880948957},{"$f":"W$5*(W$19)*Assumptions!$D$45*Assumptions!$D$46*'BCA Calcs TIGER Benefits'!W88*'BCA Calcs TIGER Benefits'!W95*Assumptions!$D$53*Assumptions!$D$54/1000000+W$5*(W$20)*Assumptions!$D$47*Assumptions!$D$48*'BCA Calcs TIGER Benefits'!W88*'BCA Calcs TIGER Benefits'!W95*Assumptions!$D$53*Assumptions!$D$54/1000000","v":4318.5046318448603},{"$f":"X$5*(X$19)*Assumptions!$D$45*Assumptions!$D$46*'BCA Calcs TIGER Benefits'!X88*'BCA Calcs TIGER Benefits'!X95*Assumptions!$D$53*Assumptions!$D$54/1000000+X$5*(X$20)*Assumptions!$D$47*Assumptions!$D$48*'BCA Calcs TIGER Benefits'!X88*'BCA Calcs TIGER Benefits'!X95*Assumptions!$D$53*Assumptions!$D$54/1000000","v":4771.9476181885702},{"$f":"Y$5*(Y$19)*Assumptions!$D$45*Assumptions!$D$46*'BCA Calcs TIGER Benefits'!Y88*'BCA Calcs TIGER Benefits'!Y95*Assumptions!$D$53*Assumptions!$D$54/1000000+Y$5*(Y$20)*Assumptions!$D$47*Assumptions!$D$48*'BCA Calcs TIGER Benefits'!Y88*'BCA Calcs TIGER Benefits'!Y95*Assumptions!$D$53*Assumptions!$D$54/1000000","v":5273.0021180983695},{"$f":"Z$5*(Z$19)*Assumptions!$D$45*Assumptions!$D$46*'BCA Calcs TIGER Benefits'!Z88*'BCA Calcs TIGER Benefits'!Z95*Assumptions!$D$53*Assumptions!$D$54/1000000+Z$5*(Z$20)*Assumptions!$D$47*Assumptions!$D$48*'BCA Calcs TIGER Benefits'!Z88*'BCA Calcs TIGER Benefits'!Z95*Assumptions!$D$53*Assumptions!$D$54/1000000","v":5826.6673404986986},{"$f":"AA$5*(AA$19)*Assumptions!$D$45*Assumptions!$D$46*'BCA Calcs TIGER Benefits'!AA88*'BCA Calcs TIGER Benefits'!AA95*Assumptions!$D$53*Assumptions!$D$54/1000000+AA$5*(AA$20)*Assumptions!$D$47*Assumptions!$D$48*'BCA Calcs TIGER Benefits'!AA88*'BCA Calcs TIGER Benefits'!AA95*Assumptions!$D$53*Assumptions!$D$54/1000000","v":6438.4674112510611},{"$f":"AB$5*(AB$19)*Assumptions!$D$45*Assumptions!$D$46*'BCA Calcs TIGER Benefits'!AB88*'BCA Calcs TIGER Benefits'!AB95*Assumptions!$D$53*Assumptions!$D$54/1000000+AB$5*(AB$20)*Assumptions!$D$47*Assumptions!$D$48*'BCA Calcs TIGER Benefits'!AB88*'BCA Calcs TIGER Benefits'!AB95*Assumptions!$D$53*Assumptions!$D$54/1000000","v":7114.5064894324232},{"$f":"AC$5*(AC$19)*Assumptions!$D$45*Assumptions!$D$46*'BCA Calcs TIGER Benefits'!AC88*'BCA Calcs TIGER Benefits'!AC95*Assumptions!$D$53*Assumptions!$D$54/1000000+AC$5*(AC$20)*Assumptions!$D$47*Assumptions!$D$48*'BCA Calcs TIGER Benefits'!AC88*'BCA Calcs TIGER Benefits'!AC95*Assumptions!$D$53*Assumptions!$D$54/1000000","v":7861.529670822827},{"$f":"AD$5*(AD$19)*Assumptions!$D$45*Assumptions!$D$46*'BCA Calcs TIGER Benefits'!AD88*'BCA Calcs TIGER Benefits'!AD95*Assumptions!$D$53*Assumptions!$D$54/1000000+AD$5*(AD$20)*Assumptions!$D$47*Assumptions!$D$48*'BCA Calcs TIGER Benefits'!AD88*'BCA Calcs TIGER Benefits'!AD95*Assumptions!$D$53*Assumptions!$D$54/1000000","v":8686.9902862592244},{"$f":"AE$5*(AE$19)*Assumptions!$D$45*Assumptions!$D$46*'BCA Calcs TIGER Benefits'!AE88*'BCA Calcs TIGER Benefits'!AE95*Assumptions!$D$53*Assumptions!$D$54/1000000+AE$5*(AE$20)*Assumptions!$D$47*Assumptions!$D$48*'BCA Calcs TIGER Benefits'!AE88*'BCA Calcs TIGER Benefits'!AE95*Assumptions!$D$53*Assumptions!$D$54/1000000","v":9599.1242663164412},{"$f":"AF$5*(AF$19)*Assumptions!$D$45*Assumptions!$D$46*'BCA Calcs TIGER Benefits'!AF88*'BCA Calcs TIGER Benefits'!AF95*Assumptions!$D$53*Assumptions!$D$54/1000000+AF$5*(AF$20)*Assumptions!$D$47*Assumptions!$D$48*'BCA Calcs TIGER Benefits'!AF88*'BCA Calcs TIGER Benefits'!AF95*Assumptions!$D$53*Assumptions!$D$54/1000000","v":10607.03231427967},{"$f":"AG$5*(AG$19)*Assumptions!$D$45*Assumptions!$D$46*'BCA Calcs TIGER Benefits'!AG88*'BCA Calcs TIGER Benefits'!AG95*Assumptions!$D$53*Assumptions!$D$54/1000000+AG$5*(AG$20)*Assumptions!$D$47*Assumptions!$D$48*'BCA Calcs TIGER Benefits'!AG88*'BCA Calcs TIGER Benefits'!AG95*Assumptions!$D$53*Assumptions!$D$54/1000000","v":11720.770707279034},{"$f":"AH$5*(AH$19)*Assumptions!$D$45*Assumptions!$D$46*'BCA Calcs TIGER Benefits'!AH88*'BCA Calcs TIGER Benefits'!AH95*Assumptions!$D$53*Assumptions!$D$54/1000000+AH$5*(AH$20)*Assumptions!$D$47*Assumptions!$D$48*'BCA Calcs TIGER Benefits'!AH88*'BCA Calcs TIGER Benefits'!AH95*Assumptions!$D$53*Assumptions!$D$54/1000000","v":12951.451631543332},{"$f":"AI$5*(AI$19)*Assumptions!$D$45*Assumptions!$D$46*'BCA Calcs TIGER Benefits'!AI88*'BCA Calcs TIGER Benefits'!AI95*Assumptions!$D$53*Assumptions!$D$54/1000000+AI$5*(AI$20)*Assumptions!$D$47*Assumptions!$D$48*'BCA Calcs TIGER Benefits'!AI88*'BCA Calcs TIGER Benefits'!AI95*Assumptions!$D$53*Assumptions!$D$54/1000000","v":14311.354052855384},{"$f":"AJ$5*(AJ$19)*Assumptions!$D$45*Assumptions!$D$46*'BCA Calcs TIGER Benefits'!AJ88*'BCA Calcs TIGER Benefits'!AJ95*Assumptions!$D$53*Assumptions!$D$54/1000000+AJ$5*(AJ$20)*Assumptions!$D$47*Assumptions!$D$48*'BCA Calcs TIGER Benefits'!AJ88*'BCA Calcs TIGER Benefits'!AJ95*Assumptions!$D$53*Assumptions!$D$54/1000000","v":15814.046228405199},{"$f":"AK$5*(AK$19)*Assumptions!$D$45*Assumptions!$D$46*'BCA Calcs TIGER Benefits'!AK88*'BCA Calcs TIGER Benefits'!AK95*Assumptions!$D$53*Assumptions!$D$54/1000000+AK$5*(AK$20)*Assumptions!$D$47*Assumptions!$D$48*'BCA Calcs TIGER Benefits'!AK88*'BCA Calcs TIGER Benefits'!AK95*Assumptions!$D$53*Assumptions!$D$54/1000000","v":17474.521082387746},{"$f":"AL$5*(AL$19)*Assumptions!$D$45*Assumptions!$D$46*'BCA Calcs TIGER Benefits'!AL88*'BCA Calcs TIGER Benefits'!AL95*Assumptions!$D$53*Assumptions!$D$54/1000000+AL$5*(AL$20)*Assumptions!$D$47*Assumptions!$D$48*'BCA Calcs TIGER Benefits'!AL88*'BCA Calcs TIGER Benefits'!AL95*Assumptions!$D$53*Assumptions!$D$54/1000000","v":19309.345796038455},{"$f":"AM$5*(AM$19)*Assumptions!$D$45*Assumptions!$D$46*'BCA Calcs TIGER Benefits'!AM88*'BCA Calcs TIGER Benefits'!AM95*Assumptions!$D$53*Assumptions!$D$54/1000000+AM$5*(AM$20)*Assumptions!$D$47*Assumptions!$D$48*'BCA Calcs TIGER Benefits'!AM88*'BCA Calcs TIGER Benefits'!AM95*Assumptions!$D$53*Assumptions!$D$54/1000000","v":21336.827104622498},{"$f":"AN$5*(AN$19)*Assumptions!$D$45*Assumptions!$D$46*'BCA Calcs TIGER Benefits'!AN88*'BCA Calcs TIGER Benefits'!AN95*Assumptions!$D$53*Assumptions!$D$54/1000000+AN$5*(AN$20)*Assumptions!$D$47*Assumptions!$D$48*'BCA Calcs TIGER Benefits'!AN88*'BCA Calcs TIGER Benefits'!AN95*Assumptions!$D$53*Assumptions!$D$54/1000000","v":23577.19395060786}]
[null,null,"SO2",null,null,null,{"$f":"G$5*(G$19)*Assumptions!$D$45*Assumptions!$D$46*'BCA Calcs TIGER Benefits'!G89*'BCA Calcs TIGER Benefits'!G96*Assumptions!$D$53*Assumptions!$D$54/1000000+G$5*(G$20)*Assumptions!$D$47*Assumptions!$D$48*'BCA Calcs TIGER Benefits'!G89*'BCA Calcs TIGER Benefits'!G96*Assumptions!$D$53*Assumptions!$D$54/1000000","v":0},{"$f":"H$5*(H$19)*Assumptions!$D$45*Assumptions!$D$46*'BCA Calcs TIGER Benefits'!H89*'BCA Calcs TIGER Benefits'!H96*Assumptions!$D$53*Assumptions!$D$54/1000000+H$5*(H$20)*Assumptions!$D$47*Assumptions!$D$48*'BCA Calcs TIGER Benefits'!H89*'BCA Calcs TIGER Benefits'!H96*Assumptions!$D$53*Assumptions!$D$54/1000000","v":0},{"$f":"I$5*(I$19)*Assumptions!$D$45*Assumptions!$D$46*'BCA Calcs TIGER Benefits'!I89*'BCA Calcs TIGER Benefits'!I96*Assumptions!$D$53*Assumptions!$D$54/1000000+I$5*(I$20)*Assumptions!$D$47*Assumptions!$D$48*'BCA Calcs TIGER Benefits'!I89*'BCA Calcs TIGER Benefits'!I96*Assumptions!$D$53*Assumptions!$D$54/1000000","v":45.910097251002711},{"$f":"J$5*(J$19)*Assumptions!$D$45*Assumptions!$D$46*'BCA Calcs TIGER Benefits'!J89*'BCA Calcs TIGER Benefits'!J96*Assumptions!$D$53*Assumptions!$D$54/1000000+J$5*(J$20)*Assumptions!$D$47*Assumptions!$D$48*'BCA Calcs TIGER Benefits'!J89*'BCA Calcs TIGER Benefits'!J96*Assumptions!$D$53*Assumptions!$D$54/1000000","v":54.01322941580468},{"$f":"K$5*(K$19)*Assumptions!$D$45*Assumptions!$D$46*'BCA Calcs TIGER Benefits'!K89*'BCA Calcs TIGER Benefits'!K96*Assumptions!$D$53*Assumptions!$D$54/1000000+K$5*(K$20)*Assumptions!$D$47*Assumptions!$D$48*'BCA Calcs TIGER Benefits'!K89*'BCA Calcs TIGER Benefits'!K96*Assumptions!$D$53*Assumptions!$D$54/1000000","v":63.546564407694206},{"$f":"L$5*(L$19)*Assumptions!$D$45*Assumptions!$D$46*'BCA Calcs TIGER Benefits'!L89*'BCA Calcs TIGER Benefits'!L96*Assumptions!$D$53*Assumptions!$D$54/1000000+L$5*(L$20)*Assumptions!$D$47*Assumptions!$D$48*'BCA Calcs TIGER Benefits'!L89*'BCA Calcs TIGER Benefits'!L96*Assumptions!$D$53*Assumptions!$D$54/1000000","v":74.762533025652232},{"$f":"M$5*(M$19)*Assumptions!$D$45*Assumptions!$D$46*'BCA Calcs TIGER Benefits'!M89*'BCA Calcs TIGER Benefits'!M96*Assumptions!$D$53*Assumptions!$D$54/1000000+M$5*(M$20)*Assumptions!$D$47*Assumptions!$D$48*'BCA Calcs TIGER Benefits'!M89*'BCA Calcs TIGER Benefits'!M96*Assumptions!$D$53*Assumptions!$D$54/1000000","v":87.958120104679836},{"$f":"N$5*(N$19)*Assumptions!$D$45*Assumptions!$D$46*'BCA Calcs TIGER Benefits'!N89*'BCA Calcs TIGER Benefits'!N96*Assumptions!$D$53*Assumptions!$D$54/1000000+N$5*(N$20)*Assumptions!$D$47*Assumptions!$D$48*'BCA Calcs TIGER Benefits'!N89*'BCA Calcs TIGER Benefits'!N96*Assumptions!$D$53*Assumptions!$D$54/1000000","v":103.48272830315578},{"$f":"O$5*(O$19)*Assumptions!$D$45*Assumptions!$D$46*'BCA Calcs TIGER Benefits'!O89*'BCA Calcs TIGER Benefits'!O96*Assumptions!$D$53*Assumptions!$D$54/1000000+O$5*(O$20)*Assumptions!$D$47*Assumptions!$D$48*'BCA Calcs TIGER Benefits'!O89*'BCA Calcs TIGER Benefits'!O96*Assumptions!$D$53*Assumptions!$D$54/1000000","v":121.74742984866276},{"$f":"P$5*(P$19)*Assumptions!$D$45*Assumptions!$D$46*'BCA Calcs TIGER Benefits'!P89*'BCA Calcs TIGER Benefits'!P96*Assumptions!$D$53*Assumptions!$D$54/1000000+P$5*(P$20)*Assumptions!$D$47*Assumptions!$D$48*'BCA Calcs TIGER Benefits'!P89*'BCA Calcs TIGER Benefits'!P96*Assumptions!$D$53*Assumptions!$D$54/1000000","v":143.23585121695174},{"$f":"Q$5*(Q$19)*Assumptions!$D$45*Assumptions!$D$46*'BCA Calcs TIGER Benefits'!Q89*'BCA Calcs TIGER Benefits'!Q96*Assumptions!$D$53*Assumptions!$D$54/1000000+Q$5*(Q$20)*Assumptions!$D$47*Assumptions!$D$48*'BCA Calcs TIGER Benefits'!Q89*'BCA Calcs TIGER Benefits'!Q96*Assumptions!$D$53*Assumptions!$D$54/1000000","v":158.27561559473168},{"$f":"R$5*(R$19)*Assumptions!$D$45*Assumptions!$D$46*'BCA Calcs TIGER Benefits'!R89*'BCA Calcs TIGER Benefits'!R96*Assumptions!$D$53*Assumptions!$D$54/1000000+R$5*(R$20)*Assumptions!$D$47*Assumptions!$D$48*'BCA Calcs TIGER Benefits'!R89*'BCA Calcs TIGER Benefits'!R96*Assumptions!$D$53*Assumptions!$D$54/1000000","v":174.8945552321785},{"$f":"S$5*(S$19)*Assumptions!$D$45*Assumptions!$D$46*'BCA Calcs TIGER Benefits'!S89*'BCA Calcs TIGER Benefits'!S96*Assumptions!$D$53*Assumptions!$D$54/1000000+S$5*(S$20)*Assumptions!$D$47*Assumptions!$D$48*'BCA Calcs TIGER Benefits'!S89*'BCA Calcs TIGER Benefits'!S96*Assumptions!$D$53*Assumptions!$D$54/1000000","v":193.2584835315572},{"$f":"T$5*(T$19)*Assumptions!$D$45*Assumptions!$D$46*'BCA Calcs TIGER Benefits'!T89*'BCA Calcs TIGER Benefits'!T96*Assumptions!$D$53*Assumptions!$D$54/1000000+T$5*(T$20)*Assumptions!$D$47*Assumptions!$D$48*'BCA Calcs TIGER Benefits'!T89*'BCA Calcs TIGER Benefits'!T96*Assumptions!$D$53*Assumptions!$D$54/1000000","v":213.55062430237069},{"$f":"U$5*(U$19)*Assumptions!$D$45*Assumptions!$D$46*'BCA Calcs TIGER Benefits'!U89*'BCA Calcs TIGER Benefits'!U96*Assumptions!$D$53*Assumptions!$D$54/1000000+U$5*(U$20)*Assumptions!$D$47*Assumptions!$D$48*'BCA Calcs TIGER Benefits'!U89*'BCA Calcs TIGER Benefits'!U96*Assumptions!$D$53*Assumptions!$D$54/1000000","v":235.97343985411962},{"$f":"V$5*(V$19)*Assumptions!$D$45*Assumptions!$D$46*'BCA Calcs TIGER Benefits'!V89*'BCA Calcs TIGER Benefits'!V96*Assumptions!$D$53*Assumptions!$D$54/1000000+V$5*(V$20)*Assumptions!$D$47*Assumptions!$D$48*'BCA Calcs TIGER Benefits'!V89*'BCA Calcs TIGER Benefits'!V96*Assumptions!$D$53*Assumptions!$D$54/1000000","v":260.75065103880218},{"$f":"W$5*(W$19)*Assumptions!$D$45*Assumptions!$D$46*'BCA Calcs TIGER Benefits'!W89*'BCA Calcs TIGER Benefits'!W96*Assumptions!$D$53*Assumptions!$D$54/1000000+W$5*(W$20)*Assumptions!$D$47*Assumptions!$D$48*'BCA Calcs TIGER Benefits'!W89*'BCA Calcs TIGER Benefits'!W96*Assumptions!$D$53*Assumptions!$D$54/1000000","v":288.12946939787651},{"$f":"X$5*(X$19)*Assumptions!$D$45*Assumptions!$D$46*'BCA Calcs TIGER Benefits'!X89*'BCA Calcs TIGER Benefits'!X96*Assumptions!$D$53*Assumptions!$D$54/1000000+X$5*(X$20)*Assumptions!$D$47*Assumptions!$D$48*'BCA Calcs TIGER Benefits'!X89*'BCA Calcs TIGER Benefits'!X96*Assumptions!$D$53*Assumptions!$D$54/1000000","v":318.38306368465351},{"$f":"Y$5*(Y$19)*Assumptions!$D$45*Assumptions!$D$46*'BCA Calcs TIGER Benefits'!Y89*'BCA Calcs TIGER Benefits'!Y96*Assumptions!$D$53*Assumptions!$D$54/1000000+Y$5*(Y$20)*Assumptions!$D$47*Assumptions!$D$48*'BCA Calcs TIGER Benefits'!Y89*'BCA Calcs TIGER Benefits'!Y96*Assumptions!$D$53*Assumptions!$D$54/1000000","v":351.81328537154207},{"$f":"Z$5*(Z$19)*Assumptions!$D$45*Assumptions!$D$46*'BCA Calcs TIGER Benefits'!Z89*'BCA Calcs TIGER Benefits'!Z96*Assumptions!$D$53*Assumptions!$D$54/1000000+Z$5*(Z$20)*Assumptions!$D$47*Assumptions!$D$48*'BCA Calcs TIGER Benefits'!Z89*'BCA Calcs TIGER Benefits'!Z96*Assumptions!$D$53*Assumptions!$D$54/1000000","v":388.75368033555407},{"$f":"AA$5*(AA$19)*Assumptions!$D$45*Assumptions!$D$46*'BCA Calcs TIGER Benefits'!AA89*'BCA Calcs TIGER Benefits'!AA96*Assumptions!$D$53*Assumptions!$D$54/1000000+AA$5*(AA$20)*Assumptions!$D$47*Assumptions!$D$48*'BCA Calcs TIGER Benefits'!AA89*'BCA Calcs TIGER Benefits'!AA96*Assumptions!$D$53*Assumptions!$D$54/1000000","v":429.5728167707872},{"$f":"AB$5*(AB$19)*Assumptions!$D$45*Assumptions!$D$46*'BCA Calcs TIGER Benefits'!AB89*'BCA Calcs TIGER Benefits'!AB96*Assumptions!$D$53*Assumptions!$D$54/1000000+AB$5*(AB$20)*Assumptions!$D$47*Assumptions!$D$48*'BCA Calcs TIGER Benefits'!AB89*'BCA Calcs TIGER Benefits'!AB96*Assumptions!$D$53*Assumptions!$D$54/1000000","v":474.67796253171974},{"$f":"AC$5*(AC$19)*Assumptions!$D$45*Assumptions!$D$46*'BCA Calcs TIGER Benefits'!AC89*'BCA Calcs TIGER Benefits'!AC96*Assumptions!$D$53*Assumptions!$D$54/1000000+AC$5*(AC$20)*Assumptions!$D$47*Assumptions!$D$48*'BCA Calcs TIGER Benefits'!AC89*'BCA Calcs TIGER Benefits'!AC96*Assumptions!$D$53*Assumptions!$D$54/1000000","v":524.51914859755038},{"$f":"AD$5*(AD$19)*Assumptions!$D$45*Assumptions!$D$46*'BCA Calcs TIGER Benefits'!AD89*'BCA Calcs TIGER Benefits'!AD96*Assumptions!$D$53*Assumptions!$D$54/1000000+AD$5*(AD$20)*Assumptions!$D$47*Assumptions!$D$48*'BCA Calcs TIGER Benefits'!AD89*'BCA Calcs TIGER Benefits'!AD96*Assumptions!$D$53*Assumptions!$D$54/1000000","v":579.59365920029325},{"$f":"AE$5*(AE$19)*Assumptions!$D$45*Assumptions!$D$46*'BCA Calcs TIGER Benefits'!AE89*'BCA Calcs TIGER Benefits'!AE96*Assumptions!$D$53*Assumptions!$D$54/1000000+AE$5*(AE$20)*Assumptions!$D$47*Assumptions!$D$48*'BCA Calcs TIGER Benefits'!AE89*'BCA Calcs TIGER Benefits'!AE96*Assumptions!$D$53*Assumptions!$D$54/1000000","v":640.45099341632385},{"$f":"AF$5*(AF$19)*Assumptions!$D$45*Assumptions!$D$46*'BCA Calcs TIGER Benefits'!AF89*'BCA Calcs TIGER Benefits'!AF96*Assumptions!$D$53*Assumptions!$D$54/1000000+AF$5*(AF$20)*Assumptions!$D$47*Assumptions!$D$48*'BCA Calcs TIGER Benefits'!AF89*'BCA Calcs TIGER Benefits'!AF96*Assumptions!$D$53*Assumptions!$D$54/1000000","v":707.69834772503805},{"$f":"AG$5*(AG$19)*Assumptions!$D$45*Assumptions!$D$46*'BCA Calcs TIGER Benefits'!AG89*'BCA Calcs TIGER Benefits'!AG96*Assumptions!$D$53*Assumptions!$D$54/1000000+AG$5*(AG$20)*Assumptions!$D$47*Assumptions!$D$48*'BCA Calcs TIGER Benefits'!AG89*'BCA Calcs TIGER Benefits'!AG96*Assumptions!$D$53*Assumptions!$D$54/1000000","v":782.00667423616687},{"$f":"AH$5*(AH$19)*Assumptions!$D$45*Assumptions!$D$46*'BCA Calcs TIGER Benefits'!AH89*'BCA Calcs TIGER Benefits'!AH96*Assumptions!$D$53*Assumptions!$D$54/1000000+AH$5*(AH$20)*Assumptions!$D$47*Assumptions!$D$48*'BCA Calcs TIGER Benefits'!AH89*'BCA Calcs TIGER Benefits'!AH96*Assumptions!$D$53*Assumptions!$D$54/1000000","v":864.11737503096447},{"$f":"AI$5*(AI$19)*Assumptions!$D$45*Assumptions!$D$46*'BCA Calcs TIGER Benefits'!AI89*'BCA Calcs TIGER Benefits'!AI96*Assumptions!$D$53*Assumptions!$D$54/1000000+AI$5*(AI$20)*Assumptions!$D$47*Assumptions!$D$48*'BCA Calcs TIGER Benefits'!AI89*'BCA Calcs TIGER Benefits'!AI96*Assumptions!$D$53*Assumptions!$D$54/1000000","v":954.84969940921576},{"$f":"AJ$5*(AJ$19)*Assumptions!$D$45*Assumptions!$D$46*'BCA Calcs TIGER Benefits'!AJ89*'BCA Calcs TIGER Benefits'!AJ96*Assumptions!$D$53*Assumptions!$D$54/1000000+AJ$5*(AJ$20)*Assumptions!$D$47*Assumptions!$D$48*'BCA Calcs TIGER Benefits'!AJ89*'BCA Calcs TIGER Benefits'!AJ96*Assumptions!$D$53*Assumptions!$D$54/1000000","v":1055.1089178471834},{"$f":"AK$5*(AK$19)*Assumptions!$D$45*Assumptions!$D$46*'BCA Calcs TIGER Benefits'!AK89*'BCA Calcs TIGER Benefits'!AK96*Assumptions!$D$53*Assumptions!$D$54/1000000+AK$5*(AK$20)*Assumptions!$D$47*Assumptions!$D$48*'BCA Calcs TIGER Benefits'!AK89*'BCA Calcs TIGER Benefits'!AK96*Assumptions!$D$53*Assumptions!$D$54/1000000","v":1165.8953542211377},{"$f":"AL$5*(AL$19)*Assumptions!$D$45*Assumptions!$D$46*'BCA Calcs TIGER Benefits'!AL89*'BCA Calcs TIGER Benefits'!AL96*Assumptions!$D$53*Assumptions!$D$54/1000000+AL$5*(AL$20)*Assumptions!$D$47*Assumptions!$D$48*'BCA Calcs TIGER Benefits'!AL89*'BCA Calcs TIGER Benefits'!AL96*Assumptions!$D$53*Assumptions!$D$54/1000000","v":1288.314366414357},{"$f":"AM$5*(AM$19)*Assumptions!$D$45*Assumptions!$D$46*'BCA Calcs TIGER Benefits'!AM89*'BCA Calcs TIGER Benefits'!AM96*Assumptions!$D$53*Assumptions!$D$54/1000000+AM$5*(AM$20)*Assumptions!$D$47*Assumptions!$D$48*'BCA Calcs TIGER Benefits'!AM89*'BCA Calcs TIGER Benefits'!AM96*Assumptions!$D$53*Assumptions!$D$54/1000000","v":1423.5873748878648},{"$f":"AN$5*(AN$19)*Assumptions!$D$45*Assumptions!$D$46*'BCA Calcs TIGER Benefits'!AN89*'BCA Calcs TIGER Benefits'!AN96*Assumptions!$D$53*Assumptions!$D$54/1000000+AN$5*(AN$20)*Assumptions!$D$47*Assumptions!$D$48*'BCA Calcs TIGER Benefits'!AN89*'BCA Calcs TIGER Benefits'!AN96*Assumptions!$D$53*Assumptions!$D$54/1000000","v":1573.0640492510904}]
[null,null,"CO ",null,null,null,{"$f":"G$5*(G$19)*Assumptions!$D$45*Assumptions!$D$46*'BCA Calcs TIGER Benefits'!G90*'BCA Calcs TIGER Benefits'!G97*Assumptions!$D$53*Assumptions!$D$54/1000000+G$5*(G$20)*Assumptions!$D$47*Assumptions!$D$48*'BCA Calcs TIGER Benefits'!G90*'BCA Calcs TIGER Benefits'!G97*Assumptions!$D$53*Assumptions!$D$54/1000000","v":0},{"$f":"H$5*(H$19)*Assumptions!$D$45*Assumptions!$D$46*'BCA Calcs TIGER Benefits'!H90*'BCA Calcs TIGER Benefits'!H97*Assumptions!$D$53*Assumptions!$D$54/1000000+H$5*(H$20)*Assumptions!$D$47*Assumptions!$D$48*'BCA Calcs TIGER Benefits'!H90*'BCA Calcs TIGER Benefits'!H97*Assumptions!$D$53*Assumptions!$D$54/1000000","v":0},{"$f":"I$5*(I$19)*Assumptions!$D$45*Assumptions!$D$46*'BCA Calcs TIGER Benefits'!I90*'BCA Calcs TIGER Benefits'!I97*Assumptions!$D$53*Assumptions!$D$54/1000000+I$5*(I$20)*Assumptions!$D$47*Assumptions!$D$48*'BCA Calcs TIGER Benefits'!I90*'BCA Calcs TIGER Benefits'!I97*Assumptions!$D$53*Assumptions!$D$54/1000000","v":0},{"$f":"J$5*(J$19)*Assumptions!$D$45*Assumptions!$D$46*'BCA Calcs TIGER Benefits'!J90*'BCA Calcs TIGER Benefits'!J97*Assumptions!$D$53*Assumptions!$D$54/1000000+J$5*(J$20)*Assumptions!$D$47*Assumptions!$D$48*'BCA Calcs TIGER Benefits'!J90*'BCA Calcs TIGER Benefits'!J97*Assumptions!$D$53*Assumptions!$D$54/1000000","v":0},{"$f":"K$5*(K$19)*Assumptions!$D$45*Assumptions!$D$46*'BCA Calcs TIGER Benefits'!K90*'BCA Calcs TIGER Benefits'!K97*Assumptions!$D$53*Assumptions!$D$54/1000000+K$5*(K$20)*Assumptions!$D$47*Assumptions!$D$48*'BCA Calcs TIGER Benefits'!K90*'BCA Calcs TIGER Benefits'!K97*Assumptions!$D$53*Assumptions!$D$54/1000000","v":0},{"$f":"L$5*(L$19)*Assumptions!$D$45*Assumptions!$D$46*'BCA Calcs TIGER Benefits'!L90*'BCA Calcs TIGER Benefits'!L97*Assumptions!$D$53*Assumptions!$D$54/1000000+L$5*(L$20)*Assumptions!$D$47*Assumptions!$D$48*'BCA Calcs TIGER Benefits'!L90*'BCA Calcs TIGER Benefits'!L97*Assumptions!$D$53*Assumptions!$D$54/1000000","v":0},{"$f":"M$5*(M$19)*Assumptions!$D$45*Assumptions!$D$46*'BCA Calcs TIGER Benefits'!M90*'BCA Calcs TIGER Benefits'!M97*Assumptions!$D$53*Assumptions!$D$54/1000000+M$5*(M$20)*Assumptions!$D$47*Assumptions!$D$48*'BCA Calcs TIGER Benefits'!M90*'BCA Calcs TIGER Benefits'!M97*Assumptions!$D$53*Assumptions!$D$54/1000000","v":0},{"$f":"N$5*(N$19)*Assumptions!$D$45*Assumptions!$D$46*'BCA Calcs TIGER Benefits'!N90*'BCA Calcs TIGER Benefits'!N97*Assumptions!$D$53*Assumptions!$D$54/1000000+N$5*(N$20)*Assumptions!$D$47*Assumptions!$D$48*'BCA Calcs TIGER Benefits'!N90*'BCA Calcs TIGER Benefits'!N97*Assumptions!$D$53*Assumptions!$D$54/1000000","v":0},{"$f":"O$5*(O$19)*Assumptions!$D$45*Assumptions!$D$46*'BCA Calcs TIGER Benefits'!O90*'BCA Calcs TIGER Benefits'!O97*Assumptions!$D$53*Assumptions!$D$54/1000000+O$5*(O$20)*Assumptions!$D$47*Assumptions!$D$48*'BCA Calcs TIGER Benefits'!O90*'BCA Calcs TIGER Benefits'!O97*Assumptions!$D$53*Assumptions!$D$54/1000000","v":0},{"$f":"P$5*(P$19)*Assumptions!$D$45*Assumptions!$D$46*'BCA Calcs TIGER Benefits'!P90*'BCA Calcs TIGER Benefits'!P97*Assumptions!$D$53*Assumptions!$D$54/1000000+P$5*(P$20)*Assumptions!$D$47*Assumptions!$D$48*'BCA Calcs TIGER Benefits'!P90*'BCA Calcs TIGER Benefits'!P97*Assumptions!$D$53*Assumptions!$D$54/1000000","v":0},{"$f":"Q$5*(Q$19)*Assumptions!$D$45*Assumptions!$D$46*'BCA Calcs TIGER Benefits'!Q90*'BCA Calcs TIGER Benefits'!Q97*Assumptions!$D$53*Assumptions!$D$54/1000000+Q$5*(Q$20)*Assumptions!$D$47*Assumptions!$D$48*'BCA Calcs TIGER Benefits'!Q90*'BCA Calcs TIGER Benefits'!Q97*Assumptions!$D$53*Assumptions!$D$54/1000000","v":0},{"$f":"R$5*(R$19)*Assumptions!$D$45*Assumptions!$D$46*'BCA Calcs TIGER Benefits'!R90*'BCA Calcs TIGER Benefits'!R97*Assumptions!$D$53*Assumptions!$D$54/1000000+R$5*(R$20)*Assumptions!$D$47*Assumptions!$D$48*'BCA Calcs TIGER Benefits'!R90*'BCA Calcs TIGER Benefits'!R97*Assumptions!$D$53*Assumptions!$D$54/1000000","v":0},{"$f":"S$5*(S$19)*Assumptions!$D$45*Assumptions!$D$46*'BCA Calcs TIGER Benefits'!S90*'BCA Calcs TIGER Benefits'!S97*Assumptions!$D$53*Assumptions!$D$54/1000000+S$5*(S$20)*Assumptions!$D$47*Assumptions!$D$48*'BCA Calcs TIGER Benefits'!S90*'BCA Calcs TIGER Benefits'!S97*Assumptions!$D$53*Assumptions!$D$54/1000000","v":0},{"$f":"T$5*(T$19)*Assumptions!$D$45*Assumptions!$D$46*'BCA Calcs TIGER Benefits'!T90*'BCA Calcs TIGER Benefits'!T97*Assumptions!$D$53*Assumptions!$D$54/1000000+T$5*(T$20)*Assumptions!$D$47*Assumptions!$D$48*'BCA Calcs TIGER Benefits'!T90*'BCA Calcs TIGER Benefits'!T97*Assumptions!$D$53*Assumptions!$D$54/1000000","v":0},{"$f":"U$5*(U$19)*Assumptions!$D$45*Assumptions!$D$46*'BCA Calcs TIGER Benefits'!U90*'BCA Calcs TIGER Benefits'!U97*Assumptions!$D$53*Assumptions!$D$54/1000000+U$5*(U$20)*Assumptions!$D$47*Assumptions!$D$48*'BCA Calcs TIGER Benefits'!U90*'BCA Calcs TIGER Benefits'!U97*Assumptions!$D$53*Assumptions!$D$54/1000000","v":0},{"$f":"V$5*(V$19)*Assumptions!$D$45*Assumptions!$D$46*'BCA Calcs TIGER Benefits'!V90*'BCA Calcs TIGER Benefits'!V97*Assumptions!$D$53*Assumptions!$D$54/1000000+V$5*(V$20)*Assumptions!$D$47*Assumptions!$D$48*'BCA Calcs TIGER Benefits'!V90*'BCA Calcs TIGER Benefits'!V97*Assumptions!$D$53*Assumptions!$D$54/1000000","v":0},{"$f":"W$5*(W$19)*Assumptions!$D$45*Assumptions!$D$46*'BCA Calcs TIGER Benefits'!W90*'BCA Calcs TIGER Benefits'!W97*Assumptions!$D$53*Assumptions!$D$54/1000000+W$5*(W$20)*Assumptions!$D$47*Assumptions!$D$48*'BCA Calcs TIGER Benefits'!W90*'BCA Calcs TIGER Benefits'!W97*Assumptions!$D$53*Assumptions!$D$54/1000000","v":0},{"$f":"X$5*(X$19)*Assumptions!$D$45*Assumptions!$D$46*'BCA Calcs TIGER Benefits'!X90*'BCA Calcs TIGER Benefits'!X97*Assumptions!$D$53*Assumptions!$D$54/1000000+X$5*(X$20)*Assumptions!$D$47*Assumptions!$D$48*'BCA Calcs TIGER Benefits'!X90*'BCA Calcs TIGER Benefits'!X97*Assumptions!$D$53*Assumptions!$D$54/1000000","v":0},{"$f":"Y$5*(Y$19)*Assumptions!$D$45*Assumptions!$D$46*'BCA Calcs TIGER Benefits'!Y90*'BCA Calcs TIGER Benefits'!Y97*Assumptions!$D$53*Assumptions!$D$54/1000000+Y$5*(Y$20)*Assumptions!$D$47*Assumptions!$D$48*'BCA Calcs TIGER Benefits'!Y90*'BCA Calcs TIGER Benefits'!Y97*Assumptions!$D$53*Assumptions!$D$54/1000000","v":0},{"$f":"Z$5*(Z$19)*Assumptions!$D$45*Assumptions!$D$46*'BCA Calcs TIGER Benefits'!Z90*'BCA Calcs TIGER Benefits'!Z97*Assumptions!$D$53*Assumptions!$D$54/1000000+Z$5*(Z$20)*Assumptions!$D$47*Assumptions!$D$48*'BCA Calcs TIGER Benefits'!Z90*'BCA Calcs TIGER Benefits'!Z97*Assumptions!$D$53*Assumptions!$D$54/1000000","v":0},{"$f":"AA$5*(AA$19)*Assumptions!$D$45*Assumptions!$D$46*'BCA Calcs TIGER Benefits'!AA90*'BCA Calcs TIGER Benefits'!AA97*Assumptions!$D$53*Assumptions!$D$54/1000000+AA$5*(AA$20)*Assumptions!$D$47*Assumptions!$D$48*'BCA Calcs TIGER Benefits'!AA90*'BCA Calcs TIGER Benefits'!AA97*Assumptions!$D$53*Assumptions!$D$54/1000000","v":0},{"$f":"AB$5*(AB$19)*Assumptions!$D$45*Assumptions!$D$46*'BCA Calcs TIGER Benefits'!AB90*'BCA Calcs TIGER Benefits'!AB97*Assumptions!$D$53*Assumptions!$D$54/1000000+AB$5*(AB$20)*Assumptions!$D$47*Assumptions!$D$48*'BCA Calcs TIGER Benefits'!AB90*'BCA Calcs TIGER Benefits'!AB97*Assumptions!$D$53*Assumptions!$D$54/1000000","v":0},{"$f":"AC$5*(AC$19)*Assumptions!$D$45*Assumptions!$D$46*'BCA Calcs TIGER Benefits'!AC90*'BCA Calcs TIGER Benefits'!AC97*Assumptions!$D$53*Assumptions!$D$54/1000000+AC$5*(AC$20)*Assumptions!$D$47*Assumptions!$D$48*'BCA Calcs TIGER Benefits'!AC90*'BCA Calcs TIGER Benefits'!AC97*Assumptions!$D$53*Assumptions!$D$54/1000000","v":0},{"$f":"AD$5*(AD$19)*Assumptions!$D$45*Assumptions!$D$46*'BCA Calcs TIGER Benefits'!AD90*'BCA Calcs TIGER Benefits'!AD97*Assumptions!$D$53*Assumptions!$D$54/1000000+AD$5*(AD$20)*Assumptions!$D$47*Assumptions!$D$48*'BCA Calcs TIGER Benefits'!AD90*'BCA Calcs TIGER Benefits'!AD97*Assumptions!$D$53*Assumptions!$D$54/1000000","v":0},{"$f":"AE$5*(AE$19)*Assumptions!$D$45*Assumptions!$D$46*'BCA Calcs TIGER Benefits'!AE90*'BCA Calcs TIGER Benefits'!AE97*Assumptions!$D$53*Assumptions!$D$54/1000000+AE$5*(AE$20)*Assumptions!$D$47*Assumptions!$D$48*'BCA Calcs TIGER Benefits'!AE90*'BCA Calcs TIGER Benefits'!AE97*Assumptions!$D$53*Assumptions!$D$54/1000000","v":0},{"$f":"AF$5*(AF$19)*Assumptions!$D$45*Assumptions!$D$46*'BCA Calcs TIGER Benefits'!AF90*'BCA Calcs TIGER Benefits'!AF97*Assumptions!$D$53*Assumptions!$D$54/1000000+AF$5*(AF$20)*Assumptions!$D$47*Assumptions!$D$48*'BCA Calcs TIGER Benefits'!AF90*'BCA Calcs TIGER Benefits'!AF97*Assumptions!$D$53*Assumptions!$D$54/1000000","v":0},{"$f":"AG$5*(AG$19)*Assumptions!$D$45*Assumptions!$D$46*'BCA Calcs TIGER Benefits'!AG90*'BCA Calcs TIGER Benefits'!AG97*Assumptions!$D$53*Assumptions!$D$54/1000000+AG$5*(AG$20)*Assumptions!$D$47*Assumptions!$D$48*'BCA Calcs TIGER Benefits'!AG90*'BCA Calcs TIGER Benefits'!AG97*Assumptions!$D$53*Assumptions!$D$54/1000000","v":0},{"$f":"AH$5*(AH$19)*Assumptions!$D$45*Assumptions!$D$46*'BCA Calcs TIGER Benefits'!AH90*'BCA Calcs TIGER Benefits'!AH97*Assumptions!$D$53*Assumptions!$D$54/1000000+AH$5*(AH$20)*Assumptions!$D$47*Assumptions!$D$48*'BCA Calcs TIGER Benefits'!AH90*'BCA Calcs TIGER Benefits'!AH97*Assumptions!$D$53*Assumptions!$D$54/1000000","v":0},{"$f":"AI$5*(AI$19)*Assumptions!$D$45*Assumptions!$D$46*'BCA Calcs TIGER Benefits'!AI90*'BCA Calcs TIGER Benefits'!AI97*Assumptions!$D$53*Assumptions!$D$54/1000000+AI$5*(AI$20)*Assumptions!$D$47*Assumptions!$D$48*'BCA Calcs TIGER Benefits'!AI90*'BCA Calcs TIGER Benefits'!AI97*Assumptions!$D$53*Assumptions!$D$54/1000000","v":0},{"$f":"AJ$5*(AJ$19)*Assumptions!$D$45*Assumptions!$D$46*'BCA Calcs TIGER Benefits'!AJ90*'BCA Calcs TIGER Benefits'!AJ97*Assumptions!$D$53*Assumptions!$D$54/1000000+AJ$5*(AJ$20)*Assumptions!$D$47*Assumptions!$D$48*'BCA Calcs TIGER Benefits'!AJ90*'BCA Calcs TIGER Benefits'!AJ97*Assumptions!$D$53*Assumptions!$D$54/1000000","v":0},{"$f":"AK$5*(AK$19)*Assumptions!$D$45*Assumptions!$D$46*'BCA Calcs TIGER Benefits'!AK90*'BCA Calcs TIGER Benefits'!AK97*Assumptions!$D$53*Assumptions!$D$54/1000000+AK$5*(AK$20)*Assumptions!$D$47*Assumptions!$D$48*'BCA Calcs TIGER Benefits'!AK90*'BCA Calcs TIGER Benefits'!AK97*Assumptions!$D$53*Assumptions!$D$54/1000000","v":0},{"$f":"AL$5*(AL$19)*Assumptions!$D$45*Assumptions!$D$46*'BCA Calcs TIGER Benefits'!AL90*'BCA Calcs TIGER Benefits'!AL97*Assumptions!$D$53*Assumptions!$D$54/1000000+AL$5*(AL$20)*Assumptions!$D$47*Assumptions!$D$48*'BCA Calcs TIGER Benefits'!AL90*'BCA Calcs TIGER Benefits'!AL97*Assumptions!$D$53*Assumptions!$D$54/1000000","v":0},{"$f":"AM$5*(AM$19)*Assumptions!$D$45*Assumptions!$D$46*'BCA Calcs TIGER Benefits'!AM90*'BCA Calcs TIGER Benefits'!AM97*Assumptions!$D$53*Assumptions!$D$54/1000000+AM$5*(AM$20)*Assumptions!$D$47*Assumptions!$D$48*'BCA Calcs TIGER Benefits'!AM90*'BCA Calcs TIGER Benefits'!AM97*Assumptions!$D$53*Assumptions!$D$54/1000000","v":0},{"$f":"AN$5*(AN$19)*Assumptions!$D$45*Assumptions!$D$46*'BCA Calcs TIGER Benefits'!AN90*'BCA Calcs TIGER Benefits'!AN97*Assumptions!$D$53*Assumptions!$D$54/1000000+AN$5*(AN$20)*Assumptions!$D$47*Assumptions!$D$48*'BCA Calcs TIGER Benefits'!AN90*'BCA Calcs TIGER Benefits'!AN97*Assumptions!$D$53*Assumptions!$D$54/1000000","v":0}]
[null,null,"Total Undiscounted",null,null,null,{"$f":"SUM(G106:G111)*Assumptions!$D$54","v":0},{"$f":"SUM(H106:H111)*Assumptions!$D$54","v":0},{"$f":"SUM(I106:I111)*Assumptions!$D$54","v":129.26852164955096},{"$f":"SUM(J106:J111)*Assumptions!$D$54","v":153.19826553439793},{"$f":"SUM(K106:K111)*Assumptions!$D$54","v":181.5482037070386},{"$f":"SUM(L106:L111)*Assumptions!$D$54","v":215.13319938712749},{"$f":"SUM(M106:M111)*Assumptions!$D$54","v":254.91806351335515},{"$f":"SUM(N106:N111)*Assumptions!$D$54","v":302.04510146553355},{"$f":"SUM(O106:O111)*Assumptions!$D$54","v":357.86671257074693},{"$f":"SUM(P106:P111)*Assumptions!$D$54","v":423.98396788397116},{"$f":"SUM(Q106:Q111)*Assumptions!$D$54","v":471.76621201344642},{"$f":"SUM(R106:R111)*Assumptions!$D$54","v":524.90830416419101},{"$f":"SUM(S106:S111)*Assumptions!$D$54","v":587.99435025685614},{"$f":"SUM(T106:T111)*Assumptions!$D$54","v":649.73375703382601},{"$f":"SUM(U106:U111)*Assumptions!$D$54","v":722.82199772769161},{"$f":"SUM(V106:V111)*Assumptions!$D$54","v":804.09545429597131},{"$f":"SUM(W106:W111)*Assumptions!$D$54","v":894.46722421864183},{"$f":"SUM(X106:X111)*Assumptions!$D$54","v":994.95191344146008},{"$f":"SUM(Y106:Y111)*Assumptions!$D$54","v":1106.6768862540594},{"$f":"SUM(Z106:Z111)*Assumptions!$D$54","v":1230.894758511613},{"$f":"SUM(AA106:AA111)*Assumptions!$D$54","v":1368.9972712723013},{"$f":"SUM(AB106:AB111)*Assumptions!$D$54","v":1522.5306970001438},{"$f":"SUM(AC106:AC111)*Assumptions!$D$54","v":1693.2129472150564},{"$f":"SUM(AD106:AD111)*Assumptions!$D$54","v":1871.0003066726372},{"$f":"SUM(AE106:AE111)*Assumptions!$D$54","v":2067.4553388732634},{"$f":"SUM(AF106:AF111)*Assumptions!$D$54","v":2284.538149454957},{"$f":"SUM(AG106:AG111)*Assumptions!$D$54","v":2524.4146551477274},{"$f":"SUM(AH106:AH111)*Assumptions!$D$54","v":2789.4781939382383},{"$f":"SUM(AI106:AI111)*Assumptions!$D$54","v":3082.3734043017539},{"$f":"SUM(AJ106:AJ111)*Assumptions!$D$54","v":3406.0226117534366},{"$f":"SUM(AK106:AK111)*Assumptions!$D$54","v":3763.6549859875486},{"$f":"SUM(AL106:AL111)*Assumptions!$D$54","v":4158.8387595162412},{"$f":"SUM(AM106:AM111)*Assumptions!$D$54","v":4595.5168292654471},{"$f":"SUM(AN106:AN111)*Assumptions!$D$54","v":5078.0460963383184}]
[null,null,"Total Discounted",null,null,null,{"$f":"(G6*(G106+G108+G109+G110+G111)+G7*G107)*Assumptions!$D$54","v":0},{"$f":"(H6*(H106+H108+H109+H110+H111)+H7*H107)*Assumptions!$D$54","v":0},{"$f":"(I6*(I106+I108+I109+I110+I111)+I7*I107)*Assumptions!$D$54","v":103.61230020033916},{"$f":"(J6*(J106+J108+J109+J110+J111)+J7*J107)*Assumptions!$D$54","v":116.39450180243284},{"$f":"(K6*(K106+K108+K109+K110+K111)+K7*K107)*Assumptions!$D$54","v":130.8412062961543},{"$f":"(L6*(L106+L108+L109+L110+L111)+L7*L107)*Assumptions!$D$54","v":147.17971329376527},{"$f":"(M6*(M106+M108+M109+M110+M111)+M7*M107)*Assumptions!$D$54","v":165.66954155470646},{"$f":"(N6*(N106+N108+N109+N110+N111)+N7*N107)*Assumptions!$D$54","v":186.60711867916882},{"$f":"(O6*(O106+O108+O109+O110+O111)+O7*O107)*Assumptions!$D$54","v":210.33116527845846},{"$f":"(P6*(P106+P108+P109+P110+P111)+P7*P107)*Assumptions!$D$54","v":237.22887751982464},{"$f":"(Q6*(Q106+Q108+Q109+Q110+Q111)+Q7*Q107)*Assumptions!$D$54","v":251.47135186170445},{"$f":"(R6*(R106+R108+R109+R110+R111)+R7*R107)*Assumptions!$D$54","v":266.74355031991689},{"$f":"(S6*(S106+S108+S109+S110+S111)+S7*S107)*Assumptions!$D$54","v":285.76167498629485},{"$f":"(T6*(T106+T108+T109+T110+T111)+T7*T107)*Assumptions!$D$54","v":300.70944533038966},{"$f":"(U6*(U106+U108+U109+U110+U111)+U7*U107)*Assumptions!$D$54","v":319.58641202602212},{"$f":"(V6*(V106+V108+V109+V110+V111)+V7*V107)*Assumptions!$D$54","v":339.86076855688265},{"$f":"(W6*(W106+W108+W109+W110+W111)+W7*W107)*Assumptions!$D$54","v":361.64386977916433},{"$f":"(X6*(X106+X108+X109+X110+X111)+X7*X107)*Assumptions!$D$54","v":385.05613786195568},{"$f":"(Y6*(Y106+Y108+Y109+Y110+Y111)+Y7*Y107)*Assumptions!$D$54","v":410.22780084941814},{"$f":"(Z6*(Z106+Z108+Z109+Z110+Z111)+Z7*Z107)*Assumptions!$D$54","v":437.29969098260472},{"$f":"(AA6*(AA106+AA108+AA109+AA110+AA111)+AA7*AA107)*Assumptions!$D$54","v":466.42410757693347},{"$f":"(AB6*(AB106+AB108+AB109+AB110+AB111)+AB7*AB107)*Assumptions!$D$54","v":497.76574963322912},{"$f":"(AC6*(AC106+AC108+AC109+AC110+AC111)+AC7*AC107)*Assumptions!$D$54","v":531.50272377233637},{"$f":"(AD6*(AD106+AD108+AD109+AD110+AD111)+AD7*AD107)*Assumptions!$D$54","v":562.11916645571353},{"$f":"(AE6*(AE106+AE108+AE109+AE110+AE111)+AE7*AE107)*Assumptions!$D$54","v":594.70049221156557},{"$f":"(AF6*(AF106+AF108+AF109+AF110+AF111)+AF7*AF107)*Assumptions!$D$54","v":629.38112417688978},{"$f":"(AG6*(AG106+AG108+AG109+AG110+AG111)+AG7*AG107)*Assumptions!$D$54","v":666.30499060869795},{"$f":"(AH6*(AH106+AH108+AH109+AH110+AH111)+AH7*AH107)*Assumptions!$D$54","v":705.62620774829577},{"$f":"(AI6*(AI106+AI108+AI109+AI110+AI111)+AI7*AI107)*Assumptions!$D$54","v":747.50981210592022},{"$f":"(AJ6*(AJ106+AJ108+AJ109+AJ110+AJ111)+AJ7*AJ107)*Assumptions!$D$54","v":792.13254575440067},{"$f":"(AK6*(AK106+AK108+AK109+AK110+AK111)+AK7*AK107)*Assumptions!$D$54","v":839.6836984814953},{"$f":"(AL6*(AL106+AL108+AL109+AL110+AL111)+AL7*AL107)*Assumptions!$D$54","v":890.36601093053469},{"$f":"(AM6*(AM106+AM108+AM109+AM110+AM111)+AM7*AM107)*Assumptions!$D$54","v":944.39664315936716},{"$f":"(AN6*(AN106+AN108+AN109+AN110+AN111)+AN7*AN107)*Assumptions!$D$54","v":1002.0082133697981}]
[null,"Travel Time Savings - Commuting Pedestrians"]
[null,null,"Value of Time with Growth",null,null,{"$f":"Assumptions!D95","v":25.8},{"$f":"F115*(1+Assumptions!$D$96)","v":26.058},{"$f":"G115*(1+Assumptions!$D$96)","v":26.318580000000001},{"$f":"H115*(1+Assumptions!$D$96)","v":26.581765799999999},{"$f":"I115*(1+Assumptions!$D$96)","v":26.847583457999999},{"$f":"J115*(1+Assumptions!$D$96)","v":27.116059292579997},{"$f":"K115*(1+Assumptions!$D$96)","v":27.387219885505797},{"$f":"L115*(1+Assumptions!$D$96)","v":27.661092084360856},{"$f":"M115*(1+Assumptions!$D$96)","v":27.937703005204465},{"$f":"N115*(1+Assumptions!$D$96)","v":28.217080035256512},{"$f":"O115*(1+Assumptions!$D$96)","v":28.499250835609079},{"$f":"P115*(1+Assumptions!$D$96)","v":28.784243343965169},{"$f":"Q115*(1+Assumptions!$D$96)","v":29.072085777404823},{"$f":"R115*(1+Assumptions!$D$96)","v":29.36280663517887},{"$f":"S115*(1+Assumptions!$D$96)","v":29.65643470153066},{"$f":"T115*(1+Assumptions!$D$96)","v":29.952999048545966},{"$f":"U115*(1+Assumptions!$D$96)","v":30.252529039031426},{"$f":"V115*(1+Assumptions!$D$96)","v":30.55505432942174},{"$f":"W115*(1+Assumptions!$D$96)","v":30.860604872715957},{"$f":"X115*(1+Assumptions!$D$96)","v":31.169210921443117},{"$f":"Y115*(1+Assumptions!$D$96)","v":31.480903030657547},{"$f":"Z115*(1+Assumptions!$D$96)","v":31.795712060964124},{"$f":"AA115*(1+Assumptions!$D$96)","v":32.113669181573769},{"$f":"AB115*(1+Assumptions!$D$96)","v":32.434805873389507},{"$f":"AC115*(1+Assumptions!$D$96)","v":32.759153932123404},{"$f":"AD115*(1+Assumptions!$D$96)","v":33.086745471444637},{"$f":"AE115*(1+Assumptions!$D$96)","v":33.41761292615908},{"$f":"AF115*(1+Assumptions!$D$96)","v":33.751789055420673},{"$f":"AG115*(1+Assumptions!$D$96)","v":34.089306945974883},{"$f":"AH115*(1+Assumptions!$D$96)","v":34.430200015434629},{"$f":"AI115*(1+Assumptions!$D$96)","v":34.774502015588972},{"$f":"AJ115*(1+Assumptions!$D$96)","v":35.122247035744863},{"$f":"AK115*(1+Assumptions!$D$96)","v":35.473469506102312},{"$f":"AL115*(1+Assumptions!$D$96)","v":35.828204201163338},{"$f":"AM115*(1+Assumptions!$D$96)","v":36.186486243174969}]
[null,null,"Total Undiscounted",null,null,{"$f":"F5*(Assumptions!$D$64*F115/60)*Assumptions!$D$93*Assumptions!$D$16","v":0},{"$f":"G5*(Assumptions!$D$64*G115/60)*Assumptions!$D$93*Assumptions!$D$16","v":0},{"$f":"H5*(Assumptions!$D$64*H115/60)*Assumptions!$D$93*Assumptions!$D$16","v":0},{"$f":"I5*(Assumptions!$D$64*I115/60)*Assumptions!$D$93*Assumptions!$D$16","v":371470.49679745157},{"$f":"J5*(Assumptions!$D$64*J115/60)*Assumptions!$D$93*Assumptions!$D$16","v":375185.20176542603},{"$f":"K5*(Assumptions!$D$64*K115/60)*Assumptions!$D$93*Assumptions!$D$16","v":378937.05378308025},{"$f":"L5*(Assumptions!$D$64*L115/60)*Assumptions!$D$93*Assumptions!$D$16","v":382726.42432091112},{"$f":"M5*(Assumptions!$D$64*M115/60)*Assumptions!$D$93*Assumptions!$D$16","v":386553.68856412033},{"$f":"N5*(Assumptions!$D$64*N115/60)*Assumptions!$D$93*Assumptions!$D$16","v":390419.22544976143},{"$f":"O5*(Assumptions!$D$64*O115/60)*Assumptions!$D$93*Assumptions!$D$16","v":394323.4177042591},{"$f":"P5*(Assumptions!$D$64*P115/60)*Assumptions!$D$93*Assumptions!$D$16","v":398266.65188130178},{"$f":"Q5*(Assumptions!$D$64*Q115/60)*Assumptions!$D$93*Assumptions!$D$16","v":402249.31840011477},{"$f":"R5*(Assumptions!$D$64*R115/60)*Assumptions!$D$93*Assumptions!$D$16","v":406271.8115841159},{"$f":"S5*(Assumptions!$D$64*S115/60)*Assumptions!$D$93*Assumptions!$D$16","v":410334.52969995711},{"$f":"T5*(Assumptions!$D$64*T115/60)*Assumptions!$D$93*Assumptions!$D$16","v":414437.87499695667},{"$f":"U5*(Assumptions!$D$64*U115/60)*Assumptions!$D$93*Assumptions!$D$16","v":418582.2537469262},{"$f":"V5*(Assumptions!$D$64*V115/60)*Assumptions!$D$93*Assumptions!$D$16","v":422768.07628439547},{"$f":"W5*(Assumptions!$D$64*W115/60)*Assumptions!$D$93*Assumptions!$D$16","v":426995.7570472394},{"$f":"X5*(Assumptions!$D$64*X115/60)*Assumptions!$D$93*Assumptions!$D$16","v":431265.71461771184},{"$f":"Y5*(Assumptions!$D$64*Y115/60)*Assumptions!$D$93*Assumptions!$D$16","v":435578.37176388898},{"$f":"Z5*(Assumptions!$D$64*Z115/60)*Assumptions!$D$93*Assumptions!$D$16","v":439934.15548152785},{"$f":"AA5*(Assumptions!$D$64*AA115/60)*Assumptions!$D$93*Assumptions!$D$16","v":444333.49703634309},{"$f":"AB5*(Assumptions!$D$64*AB115/60)*Assumptions!$D$93*Assumptions!$D$16","v":448776.83200670651},{"$f":"AC5*(Assumptions!$D$64*AC115/60)*Assumptions!$D$93*Assumptions!$D$16","v":453264.60032677365},{"$f":"AD5*(Assumptions!$D$64*AD115/60)*Assumptions!$D$93*Assumptions!$D$16","v":457797.24633004144},{"$f":"AE5*(Assumptions!$D$64*AE115/60)*Assumptions!$D$93*Assumptions!$D$16","v":462375.21879334177},{"$f":"AF5*(Assumptions!$D$64*AF115/60)*Assumptions!$D$93*Assumptions!$D$16","v":466998.9709812752},{"$f":"AG5*(Assumptions!$D$64*AG115/60)*Assumptions!$D$93*Assumptions!$D$16","v":471668.960691088},{"$f":"AH5*(Assumptions!$D$64*AH115/60)*Assumptions!$D$93*Assumptions!$D$16","v":476385.65029799892},{"$f":"AI5*(Assumptions!$D$64*AI115/60)*Assumptions!$D$93*Assumptions!$D$16","v":481149.50680097891},{"$f":"AJ5*(Assumptions!$D$64*AJ115/60)*Assumptions!$D$93*Assumptions!$D$16","v":485961.00186898862},{"$f":"AK5*(Assumptions!$D$64*AK115/60)*Assumptions!$D$93*Assumptions!$D$16","v":490820.6118876785},{"$f":"AL5*(Assumptions!$D$64*AL115/60)*Assumptions!$D$93*Assumptions!$D$16","v":495728.8180065552},{"$f":"AM5*(Assumptions!$D$64*AM115/60)*Assumptions!$D$93*Assumptions!$D$16","v":500686.10618662083},{"$f":"AN5*(Assumptions!$D$64*AN115/60)*Assumptions!$D$93*Assumptions!$D$16","v":505692.96724848705}]
[null,null,"Total DIscounted",null,null,{"$f":"F116*F6","v":0},0,0,283393.06342369138,267501.86360554036,252501.75910429511,238342.78195825987,224977.76614751641,212362.190475693,200454.03026210275,189213.61735020916,178603.50796608531,168588.35798667863,159134.80520237892,150211.35818168477,141788.29136775853,133837.54605741694,126332.63693270193,119248.56383367193,112561.72847851277,106249.85585354944,100291.92001129432,94668.074029352574,89359.58389686553,{"$f":"AD116*AD6","v":84348.766108256241},79618.928756391411,75154.315928930184,70940.055222635056,66962.108200805058,63207.223628797306,{"$f":"AJ116*AJ6","v":59662.893331855375},{"$f":"AK116*AK6","v":56317.310528199938},{"$f":"AL116*AL6","v":53159.330498581243},{"$f":"AM116*AM6","v":50178.433461277637},{"$f":"AN116*AN6","v":47364.689528869538}]
[null,"Insecurity in Walking/Biking - Mixed Traffic"]
[null,null,"Dangerous mid-walk crossers",null,null,{"$f":"F5*((Assumptions!$D$65*Assumptions!$D$66*(Users!$B$33)*Assumptions!$D$93)+(Assumptions!$D$65*Assumptions!$D$66*(Users!$B$34)*Assumptions!$D$93))","v":0},{"$f":"G5*((Assumptions!$D$65*Assumptions!$D$66*(Users!$B$33)*Assumptions!$D$93)+(Assumptions!$D$65*Assumptions!$D$66*(Users!$B$34)*Assumptions!$D$93))","v":0},{"$f":"H5*((Assumptions!$D$65*Assumptions!$D$66*(Users!$B$33)*Assumptions!$D$93)+(Assumptions!$D$65*Assumptions!$D$66*(Users!$B$34)*Assumptions!$D$93))","v":0},{"$f":"I5*((Assumptions!$D$65*Assumptions!$D$66*(Users!$B$33)*Assumptions!$D$93)+(Assumptions!$D$65*Assumptions!$D$66*(Users!$B$34)*Assumptions!$D$93))","v":4259.6423748800753},{"$f":"J5*((Assumptions!$D$65*Assumptions!$D$66*(Users!$B$33)*Assumptions!$D$93)+(Assumptions!$D$65*Assumptions!$D$66*(Users!$B$34)*Assumptions!$D$93))","v":4259.6423748800753},{"$f":"K5*((Assumptions!$D$65*Assumptions!$D$66*(Users!$B$33)*Assumptions!$D$93)+(Assumptions!$D$65*Assumptions!$D$66*(Users!$B$34)*Assumptions!$D$93))","v":4259.6423748800753},{"$f":"L5*((Assumptions!$D$65*Assumptions!$D$66*(Users!$B$33)*Assumptions!$D$93)+(Assumptions!$D$65*Assumptions!$D$66*(Users!$B$34)*Assumptions!$D$93))","v":4259.6423748800753},{"$f":"M5*((Assumptions!$D$65*Assumptions!$D$66*(Users!$B$33)*Assumptions!$D$93)+(Assumptions!$D$65*Assumptions!$D$66*(Users!$B$34)*Assumptions!$D$93))","v":4259.6423748800753},{"$f":"N5*((Assumptions!$D$65*Assumptions!$D$66*(Users!$B$33)*Assumptions!$D$93)+(Assumptions!$D$65*Assumptions!$D$66*(Users!$B$34)*Assumptions!$D$93))","v":4259.6423748800753},{"$f":"O5*((Assumptions!$D$65*Assumptions!$D$66*(Users!$B$33)*Assumptions!$D$93)+(Assumptions!$D$65*Assumptions!$D$66*(Users!$B$34)*Assumptions!$D$93))","v":4259.6423748800753},{"$f":"P5*((Assumptions!$D$65*Assumptions!$D$66*(Users!$B$33)*Assumptions!$D$93)+(Assumptions!$D$65*Assumptions!$D$66*(Users!$B$34)*Assumptions!$D$93))","v":4259.6423748800753},{"$f":"Q5*((Assumptions!$D$65*Assumptions!$D$66*(Users!$B$33)*Assumptions!$D$93)+(Assumptions!$D$65*Assumptions!$D$66*(Users!$B$34)*Assumptions!$D$93))","v":4259.6423748800753},{"$f":"R5*((Assumptions!$D$65*Assumptions!$D$66*(Users!$B$33)*Assumptions!$D$93)+(Assumptions!$D$65*Assumptions!$D$66*(Users!$B$34)*Assumptions!$D$93))","v":4259.6423748800753},{"$f":"S5*((Assumptions!$D$65*Assumptions!$D$66*(Users!$B$33)*Assumptions!$D$93)+(Assumptions!$D$65*Assumptions!$D$66*(Users!$B$34)*Assumptions!$D$93))","v":4259.6423748800753},{"$f":"T5*((Assumptions!$D$65*Assumptions!$D$66*(Users!$B$33)*Assumptions!$D$93)+(Assumptions!$D$65*Assumptions!$D$66*(Users!$B$34)*Assumptions!$D$93))","v":4259.6423748800753},{"$f":"U5*((Assumptions!$D$65*Assumptions!$D$66*(Users!$B$33)*Assumptions!$D$93)+(Assumptions!$D$65*Assumptions!$D$66*(Users!$B$34)*Assumptions!$D$93))","v":4259.6423748800753},{"$f":"V5*((Assumptions!$D$65*Assumptions!$D$66*(Users!$B$33)*Assumptions!$D$93)+(Assumptions!$D$65*Assumptions!$D$66*(Users!$B$34)*Assumptions!$D$93))","v":4259.6423748800753},{"$f":"W5*((Assumptions!$D$65*Assumptions!$D$66*(Users!$B$33)*Assumptions!$D$93)+(Assumptions!$D$65*Assumptions!$D$66*(Users!$B$34)*Assumptions!$D$93))","v":4259.6423748800753},{"$f":"X5*((Assumptions!$D$65*Assumptions!$D$66*(Users!$B$33)*Assumptions!$D$93)+(Assumptions!$D$65*Assumptions!$D$66*(Users!$B$34)*Assumptions!$D$93))","v":4259.6423748800753},{"$f":"Y5*((Assumptions!$D$65*Assumptions!$D$66*(Users!$B$33)*Assumptions!$D$93)+(Assumptions!$D$65*Assumptions!$D$66*(Users!$B$34)*Assumptions!$D$93))","v":4259.6423748800753},{"$f":"Z5*((Assumptions!$D$65*Assumptions!$D$66*(Users!$B$33)*Assumptions!$D$93)+(Assumptions!$D$65*Assumptions!$D$66*(Users!$B$34)*Assumptions!$D$93))","v":4259.6423748800753},{"$f":"AA5*((Assumptions!$D$65*Assumptions!$D$66*(Users!$B$33)*Assumptions!$D$93)+(Assumptions!$D$65*Assumptions!$D$66*(Users!$B$34)*Assumptions!$D$93))","v":4259.6423748800753},{"$f":"AB5*((Assumptions!$D$65*Assumptions!$D$66*(Users!$B$33)*Assumptions!$D$93)+(Assumptions!$D$65*Assumptions!$D$66*(Users!$B$34)*Assumptions!$D$93))","v":4259.6423748800753},{"$f":"AC5*((Assumptions!$D$65*Assumptions!$D$66*(Users!$B$33)*Assumptions!$D$93)+(Assumptions!$D$65*Assumptions!$D$66*(Users!$B$34)*Assumptions!$D$93))","v":4259.6423748800753},{"$f":"AD5*((Assumptions!$D$65*Assumptions!$D$66*(Users!$B$33)*Assumptions!$D$93)+(Assumptions!$D$65*Assumptions!$D$66*(Users!$B$34)*Assumptions!$D$93))","v":4259.6423748800753},{"$f":"AE5*((Assumptions!$D$65*Assumptions!$D$66*(Users!$B$33)*Assumptions!$D$93)+(Assumptions!$D$65*Assumptions!$D$66*(Users!$B$34)*Assumptions!$D$93))","v":4259.6423748800753},{"$f":"AF5*((Assumptions!$D$65*Assumptions!$D$66*(Users!$B$33)*Assumptions!$D$93)+(Assumptions!$D$65*Assumptions!$D$66*(Users!$B$34)*Assumptions!$D$93))","v":4259.6423748800753},{"$f":"AG5*((Assumptions!$D$65*Assumptions!$D$66*(Users!$B$33)*Assumptions!$D$93)+(Assumptions!$D$65*Assumptions!$D$66*(Users!$B$34)*Assumptions!$D$93))","v":4259.6423748800753},{"$f":"AH5*((Assumptions!$D$65*Assumptions!$D$66*(Users!$B$33)*Assumptions!$D$93)+(Assumptions!$D$65*Assumptions!$D$66*(Users!$B$34)*Assumptions!$D$93))","v":4259.6423748800753},{"$f":"AI5*((Assumptions!$D$65*Assumptions!$D$66*(Users!$B$33)*Assumptions!$D$93)+(Assumptions!$D$65*Assumptions!$D$66*(Users!$B$34)*Assumptions!$D$93))","v":4259.6423748800753},{"$f":"AJ5*((Assumptions!$D$65*Assumptions!$D$66*(Users!$B$33)*Assumptions!$D$93)+(Assumptions!$D$65*Assumptions!$D$66*(Users!$B$34)*Assumptions!$D$93))","v":4259.6423748800753},{"$f":"AK5*((Assumptions!$D$65*Assumptions!$D$66*(Users!$B$33)*Assumptions!$D$93)+(Assumptions!$D$65*Assumptions!$D$66*(Users!$B$34)*Assumptions!$D$93))","v":4259.6423748800753},{"$f":"AL5*((Assumptions!$D$65*Assumptions!$D$66*(Users!$B$33)*Assumptions!$D$93)+(Assumptions!$D$65*Assumptions!$D$66*(Users!$B$34)*Assumptions!$D$93))","v":4259.6423748800753},{"$f":"AM5*((Assumptions!$D$65*Assumptions!$D$66*(Users!$B$33)*Assumptions!$D$93)+(Assumptions!$D$65*Assumptions!$D$66*(Users!$B$34)*Assumptions!$D$93))","v":4259.6423748800753},{"$f":"AN5*((Assumptions!$D$65*Assumptions!$D$66*(Users!$B$33)*Assumptions!$D$93)+(Assumptions!$D$65*Assumptions!$D$66*(Users!$B$34)*Assumptions!$D$93))","v":4259.6423748800753}]
[null,null,"Existing cyclists",null,null,{"$f":"F5*(Users!B14*Assumptions!$D$66*Assumptions!$D$53)","v":0},{"$f":"G5*(Users!C14*Assumptions!$D$66*Assumptions!$D$53)","v":0},{"$f":"H5*(Users!D14*Assumptions!$D$66*Assumptions!$D$53)","v":0},{"$f":"I5*(Users!E14*Assumptions!$D$66*Assumptions!$D$53)","v":62.453137943820579},{"$f":"J5*(Users!F14*Assumptions!$D$66*Assumptions!$D$53)","v":63.52429644930757},{"$f":"K5*(Users!G14*Assumptions!$D$66*Assumptions!$D$53)","v":64.613826818589615},{"$f":"L5*(Users!H14*Assumptions!$D$66*Assumptions!$D$53)","v":65.722044154779425},{"$f":"M5*(Users!I14*Assumptions!$D$66*Assumptions!$D$53)","v":66.849268965448033},{"$f":"N5*(Users!J14*Assumptions!$D$66*Assumptions!$D$53)","v":67.995827255318773},{"$f":"O5*(Users!K14*Assumptions!$D$66*Assumptions!$D$53)","v":69.162050620551057},{"$f":"P5*(Users!L14*Assumptions!$D$66*Assumptions!$D$53)","v":70.348276344641448},{"$f":"Q5*(Users!M14*Assumptions!$D$66*Assumptions!$D$53)","v":71.554847495969284},{"$f":"R5*(Users!N14*Assumptions!$D$66*Assumptions!$D$53)","v":72.782113027015598},{"$f":"S5*(Users!O14*Assumptions!$D$66*Assumptions!$D$53)","v":74.03042787528365},{"$f":"T5*(Users!P14*Assumptions!$D$66*Assumptions!$D$53)","v":75.300153065950354},{"$f":"U5*(Users!Q14*Assumptions!$D$66*Assumptions!$D$53)","v":76.591655816278475},{"$f":"V5*(Users!R14*Assumptions!$D$66*Assumptions!$D$53)","v":77.905309641819457},{"$f":"W5*(Users!S14*Assumptions!$D$66*Assumptions!$D$53)","v":79.241494464437977},{"$f":"X5*(Users!T14*Assumptions!$D$66*Assumptions!$D$53)","v":80.600596722188996},{"$f":"Y5*(Users!U14*Assumptions!$D$66*Assumptions!$D$53)","v":81.983009481079733},{"$f":"Z5*(Users!V14*Assumptions!$D$66*Assumptions!$D$53)","v":83.38913254874808},{"$f":"AA5*(Users!W14*Assumptions!$D$66*Assumptions!$D$53)","v":84.819372590091149},{"$f":"AB5*(Users!X14*Assumptions!$D$66*Assumptions!$D$53)","v":86.27414324487674},{"$f":"AC5*(Users!Y14*Assumptions!$D$66*Assumptions!$D$53)","v":87.753865247372161},{"$f":"AD5*(Users!Z14*Assumptions!$D$66*Assumptions!$D$53)","v":89.258966548024787},{"$f":"AE5*(Users!AA14*Assumptions!$D$66*Assumptions!$D$53)","v":90.789882437229608},{"$f":"AF5*(Users!AB14*Assumptions!$D$66*Assumptions!$D$53)","v":92.347055671219607},{"$f":"AG5*(Users!AC14*Assumptions!$D$66*Assumptions!$D$53)","v":93.930936600115288},{"$f":"AH5*(Users!AD14*Assumptions!$D$66*Assumptions!$D$53)","v":95.541983298170408},{"$f":"AI5*(Users!AE14*Assumptions!$D$66*Assumptions!$D$53)","v":97.180661696251718},{"$f":"AJ5*(Users!AF14*Assumptions!$D$66*Assumptions!$D$53)","v":98.847445716590812},{"$f":"AK5*(Users!AG14*Assumptions!$D$66*Assumptions!$D$53)","v":100.54281740984722},{"$f":"AL5*(Users!AH14*Assumptions!$D$66*Assumptions!$D$53)","v":102.26726709452218},{"$f":"AM5*(Users!AI14*Assumptions!$D$66*Assumptions!$D$53)","v":104.02129349876384},{"$f":"AN5*(Users!AJ14*Assumptions!$D$66*Assumptions!$D$53)","v":105.80540390460429}]
[null,null,"Existing pedestrians",null,null,{"$f":"F5*(Users!B16*Assumptions!$D$65*Assumptions!$D$66)","v":0},{"$f":"G5*(Users!C16*Assumptions!$D$65*Assumptions!$D$66)","v":0},{"$f":"H5*(Users!D16*Assumptions!$D$65*Assumptions!$D$66)","v":0},{"$f":"I5*(Users!E16*Assumptions!$D$65*Assumptions!$D$66)","v":398.73804869179475},{"$f":"J5*(Users!F16*Assumptions!$D$65*Assumptions!$D$66)","v":418.94393157430477},{"$f":"K5*(Users!G16*Assumptions!$D$65*Assumptions!$D$66)","v":440.17373907198811},{"$f":"L5*(Users!H16*Assumptions!$D$65*Assumptions!$D$66)","v":462.47935813398993},{"$f":"M5*(Users!I16*Assumptions!$D$65*Assumptions!$D$66)","v":485.91530505877637},{"$f":"N5*(Users!J16*Assumptions!$D$65*Assumptions!$D$66)","v":510.53885873530515},{"$f":"O5*(Users!K16*Assumptions!$D$65*Assumptions!$D$66)","v":536.41020063613678},{"$f":"P5*(Users!L16*Assumptions!$D$65*Assumptions!$D$66)","v":563.59256190463782},{"$f":"Q5*(Users!M16*Assumptions!$D$65*Assumptions!$D$66)","v":592.1523778957652},{"$f":"R5*(Users!N16*Assumptions!$D$65*Assumptions!$D$66)","v":622.15945054814199},{"$f":"S5*(Users!O16*Assumptions!$D$65*Assumptions!$D$66)","v":653.68711898426739},{"$f":"T5*(Users!P16*Assumptions!$D$65*Assumptions!$D$66)","v":686.8124387558222},{"$f":"U5*(Users!Q16*Assumptions!$D$65*Assumptions!$D$66)","v":721.61637017215401},{"$f":"V5*(Users!R16*Assumptions!$D$65*Assumptions!$D$66)","v":758.18397617222956},{"$f":"W5*(Users!S16*Assumptions!$D$65*Assumptions!$D$66)","v":796.60463022366491},{"$f":"X5*(Users!T16*Assumptions!$D$65*Assumptions!$D$66)","v":836.97223475695102},{"$f":"Y5*(Users!U16*Assumptions!$D$65*Assumptions!$D$66)","v":879.38545066874281},{"$f":"Z5*(Users!V16*Assumptions!$D$65*Assumptions!$D$66)","v":923.94793845512982},{"$f":"AA5*(Users!W16*Assumptions!$D$65*Assumptions!$D$66)","v":970.7686115642349},{"$f":"AB5*(Users!X16*Assumptions!$D$65*Assumptions!$D$66)","v":1019.961902587348},{"$f":"AC5*(Users!Y16*Assumptions!$D$65*Assumptions!$D$66)","v":1071.6480429391859},{"$f":"AD5*(Users!Z16*Assumptions!$D$65*Assumptions!$D$66)","v":1125.9533567108281},{"$f":"AE5*(Users!AA16*Assumptions!$D$65*Assumptions!$D$66)","v":1183.0105694135298},{"$f":"AF5*(Users!AB16*Assumptions!$D$65*Assumptions!$D$66)","v":1242.9591323679965},{"$f":"AG5*(Users!AC16*Assumptions!$D$65*Assumptions!$D$66)","v":1305.945563531948},{"$f":"AH5*(Users!AD16*Assumptions!$D$65*Assumptions!$D$66)","v":1372.1238055989761},{"$f":"AI5*(Users!AE16*Assumptions!$D$65*Assumptions!$D$66)","v":1441.6556022439129},{"$f":"AJ5*(Users!AF16*Assumptions!$D$65*Assumptions!$D$66)","v":1514.7108934342725},{"$f":"AK5*(Users!AG16*Assumptions!$D$65*Assumptions!$D$66)","v":1591.4682307739354},{"$f":"AL5*(Users!AH16*Assumptions!$D$65*Assumptions!$D$66)","v":1672.1152138941975},{"$f":"AM5*(Users!AI16*Assumptions!$D$65*Assumptions!$D$66)","v":1756.8489489587555},{"$f":"AN5*(Users!AJ16*Assumptions!$D$65*Assumptions!$D$66)","v":1845.8765304032347}]
[null,null,"Total Undiscounted",null,null,{"$f":"SUM(F119:F121)","v":0},{"$f":"SUM(G119:G121)","v":0},0,4720.8335615156902,4742.1106029036873,4764.429940770653,4787.843777168845,4812.4069489042995,4838.1770608706993,4865.2146261367634,4893.5832131293546,4923.3496002718102,4954.5839384552328,4987.3599217396268,5021.7549667018475,5057.8504008685077,5095.731660694124,5135.4884995681778,5177.2152063592157,5221.0108350298979,5266.9794458839533,5315.2303590344009,5365.8784207122999,5419.0442830666334,{"$f":"SUM(AD119:AD121)","v":5474.8546981389281},5533.4428267308349,5594.9485629192914,5659.5188750121388,5727.308163777222,5798.4786388202392,{"$f":"SUM(AJ119:AJ121)","v":5873.2007140309388},{"$f":"SUM(AK119:AK121)","v":5951.6534230638572},{"$f":"SUM(AL119:AL121)","v":6034.0248558687945},{"$f":"SUM(AM119:AM121)","v":6120.5126173375947},{"$f":"SUM(AN119:AN121)","v":6211.3243091879149}]
[null,null,"Total DIscounted",null,null,{"$f":"F122*F6","v":0},0,0,3601.5013209535859,3381.0593214532951,3174.7408419510921,2981.6284764156439,2800.86465913436,2631.6477560041731,2473.2284112800994,2324.9061330809768,2186.0261020437774,2055.9761885384919,1934.1841648094435,1820.115099300335,1713.2689212535552,1613.1781444529101,1519.4057397067695,1431.5431463487562,1349.2084136688302,1272.0444637817513,1199.7174679951709,1131.9153292585886,1068.3462637594353,1008.7374751858667,952.83391559952611,900.39712725750337,851.20416009281087,805.04655990855622,761.72942266428481,721.07051053506791,682.89942570630194,647.05683813108828,613.39376372371851,581.7708896933168]
[null,"Property Value Premium "]
[null,null,"Total Undiscounted Avg Value <800'",null,null,{"$f":"IF(OR(F$3<Assumptions!$D$90,F$3>Assumptions!$D$92),0,IF('BCA Calcs TIGER Benefits'!F$3<(Assumptions!$D$90+Assumptions!$D$80),((1-Assumptions!$D$79)*Assumptions!$D$85)*(('BCA Calcs TIGER Benefits'!F$3-Assumptions!$D$90)+1)/Assumptions!$D$80/(1+1/Assumptions!$D$79)+(Assumptions!$D$79*Assumptions!$D$85),Assumptions!$D$85))","v":0},{"$f":"IF(OR(G$3<Assumptions!$D$90,G$3>Assumptions!$D$92),0,IF('BCA Calcs TIGER Benefits'!G$3<(Assumptions!$D$90+Assumptions!$D$80),((1-Assumptions!$D$79)*Assumptions!$D$85)*(('BCA Calcs TIGER Benefits'!G$3-Assumptions!$D$90)+1)/Assumptions!$D$80/(1+1/Assumptions!$D$79)+(Assumptions!$D$79*Assumptions!$D$85),Assumptions!$D$85))","v":0},{"$f":"IF(OR(H$3<Assumptions!$D$90,H$3>Assumptions!$D$92),0,IF('BCA Calcs TIGER Benefits'!H$3<(Assumptions!$D$90+Assumptions!$D$80),((1-Assumptions!$D$79)*Assumptions!$D$85)*(('BCA Calcs TIGER Benefits'!H$3-Assumptions!$D$90)+1)/Assumptions!$D$80/(1+1/Assumptions!$D$79)+(Assumptions!$D$79*Assumptions!$D$85),Assumptions!$D$85))","v":0},{"$f":"IF(OR(I$3<Assumptions!$D$90,I$3>Assumptions!$D$92),0,IF('BCA Calcs TIGER Benefits'!I$3<(Assumptions!$D$90+Assumptions!$D$80),((1-Assumptions!$D$79)*Assumptions!$D$85)*(('BCA Calcs TIGER Benefits'!I$3-Assumptions!$D$90)+1)/Assumptions!$D$80/(1+1/Assumptions!$D$79)+(Assumptions!$D$79*Assumptions!$D$85),Assumptions!$D$85))","v":67.743698417914644},{"$f":"IF(OR(J$3<Assumptions!$D$90,J$3>Assumptions!$D$92),0,IF('BCA Calcs TIGER Benefits'!J$3<(Assumptions!$D$90+Assumptions!$D$80),((1-Assumptions!$D$79)*Assumptions!$D$85)*(('BCA Calcs TIGER Benefits'!J$3-Assumptions!$D$90)+1)/Assumptions!$D$80/(1+1/Assumptions!$D$79)+(Assumptions!$D$79*Assumptions!$D$85),Assumptions!$D$85))","v":70.527686024130304},{"$f":"IF(OR(K$3<Assumptions!$D$90,K$3>Assumptions!$D$92),0,IF('BCA Calcs TIGER Benefits'!K$3<(Assumptions!$D$90+Assumptions!$D$80),((1-Assumptions!$D$79)*Assumptions!$D$85)*(('BCA Calcs TIGER Benefits'!K$3-Assumptions!$D$90)+1)/Assumptions!$D$80/(1+1/Assumptions!$D$79)+(Assumptions!$D$79*Assumptions!$D$85),Assumptions!$D$85))","v":73.311673630345979},{"$f":"IF(OR(L$3<Assumptions!$D$90,L$3>Assumptions!$D$92),0,IF('BCA Calcs TIGER Benefits'!L$3<(Assumptions!$D$90+Assumptions!$D$80),((1-Assumptions!$D$79)*Assumptions!$D$85)*(('BCA Calcs TIGER Benefits'!L$3-Assumptions!$D$90)+1)/Assumptions!$D$80/(1+1/Assumptions!$D$79)+(Assumptions!$D$79*Assumptions!$D$85),Assumptions!$D$85))","v":76.095661236561654},{"$f":"IF(OR(M$3<Assumptions!$D$90,M$3>Assumptions!$D$92),0,IF('BCA Calcs TIGER Benefits'!M$3<(Assumptions!$D$90+Assumptions!$D$80),((1-Assumptions!$D$79)*Assumptions!$D$85)*(('BCA Calcs TIGER Benefits'!M$3-Assumptions!$D$90)+1)/Assumptions!$D$80/(1+1/Assumptions!$D$79)+(Assumptions!$D$79*Assumptions!$D$85),Assumptions!$D$85))","v":78.879648842777314},{"$f":"IF(OR(N$3<Assumptions!$D$90,N$3>Assumptions!$D$92),0,IF('BCA Calcs TIGER Benefits'!N$3<(Assumptions!$D$90+Assumptions!$D$80),((1-Assumptions!$D$79)*Assumptions!$D$85)*(('BCA Calcs TIGER Benefits'!N$3-Assumptions!$D$90)+1)/Assumptions!$D$80/(1+1/Assumptions!$D$79)+(Assumptions!$D$79*Assumptions!$D$85),Assumptions!$D$85))","v":81.663636448992989},{"$f":"IF(OR(O$3<Assumptions!$D$90,O$3>Assumptions!$D$92),0,IF('BCA Calcs TIGER Benefits'!O$3<(Assumptions!$D$90+Assumptions!$D$80),((1-Assumptions!$D$79)*Assumptions!$D$85)*(('BCA Calcs TIGER Benefits'!O$3-Assumptions!$D$90)+1)/Assumptions!$D$80/(1+1/Assumptions!$D$79)+(Assumptions!$D$79*Assumptions!$D$85),Assumptions!$D$85))","v":84.447624055208664},{"$f":"IF(OR(P$3<Assumptions!$D$90,P$3>Assumptions!$D$92),0,IF('BCA Calcs TIGER Benefits'!P$3<(Assumptions!$D$90+Assumptions!$D$80),((1-Assumptions!$D$79)*Assumptions!$D$85)*(('BCA Calcs TIGER Benefits'!P$3-Assumptions!$D$90)+1)/Assumptions!$D$80/(1+1/Assumptions!$D$79)+(Assumptions!$D$79*Assumptions!$D$85),Assumptions!$D$85))","v":87.231611661424324},{"$f":"IF(OR(Q$3<Assumptions!$D$90,Q$3>Assumptions!$D$92),0,IF('BCA Calcs TIGER Benefits'!Q$3<(Assumptions!$D$90+Assumptions!$D$80),((1-Assumptions!$D$79)*Assumptions!$D$85)*(('BCA Calcs TIGER Benefits'!Q$3-Assumptions!$D$90)+1)/Assumptions!$D$80/(1+1/Assumptions!$D$79)+(Assumptions!$D$79*Assumptions!$D$85),Assumptions!$D$85))","v":90.015599267639999},{"$f":"IF(OR(R$3<Assumptions!$D$90,R$3>Assumptions!$D$92),0,IF('BCA Calcs TIGER Benefits'!R$3<(Assumptions!$D$90+Assumptions!$D$80),((1-Assumptions!$D$79)*Assumptions!$D$85)*(('BCA Calcs TIGER Benefits'!R$3-Assumptions!$D$90)+1)/Assumptions!$D$80/(1+1/Assumptions!$D$79)+(Assumptions!$D$79*Assumptions!$D$85),Assumptions!$D$85))","v":92.799586873855674},{"$f":"IF(OR(S$3<Assumptions!$D$90,S$3>Assumptions!$D$92),0,IF('BCA Calcs TIGER Benefits'!S$3<(Assumptions!$D$90+Assumptions!$D$80),((1-Assumptions!$D$79)*Assumptions!$D$85)*(('BCA Calcs TIGER Benefits'!S$3-Assumptions!$D$90)+1)/Assumptions!$D$80/(1+1/Assumptions!$D$79)+(Assumptions!$D$79*Assumptions!$D$85),Assumptions!$D$85))","v":162.39927702924743},{"$f":"IF(OR(T$3<Assumptions!$D$90,T$3>Assumptions!$D$92),0,IF('BCA Calcs TIGER Benefits'!T$3<(Assumptions!$D$90+Assumptions!$D$80),((1-Assumptions!$D$79)*Assumptions!$D$85)*(('BCA Calcs TIGER Benefits'!T$3-Assumptions!$D$90)+1)/Assumptions!$D$80/(1+1/Assumptions!$D$79)+(Assumptions!$D$79*Assumptions!$D$85),Assumptions!$D$85))","v":162.39927702924743},{"$f":"IF(OR(U$3<Assumptions!$D$90,U$3>Assumptions!$D$92),0,IF('BCA Calcs TIGER Benefits'!U$3<(Assumptions!$D$90+Assumptions!$D$80),((1-Assumptions!$D$79)*Assumptions!$D$85)*(('BCA Calcs TIGER Benefits'!U$3-Assumptions!$D$90)+1)/Assumptions!$D$80/(1+1/Assumptions!$D$79)+(Assumptions!$D$79*Assumptions!$D$85),Assumptions!$D$85))","v":162.39927702924743},{"$f":"IF(OR(V$3<Assumptions!$D$90,V$3>Assumptions!$D$92),0,IF('BCA Calcs TIGER Benefits'!V$3<(Assumptions!$D$90+Assumptions!$D$80),((1-Assumptions!$D$79)*Assumptions!$D$85)*(('BCA Calcs TIGER Benefits'!V$3-Assumptions!$D$90)+1)/Assumptions!$D$80/(1+1/Assumptions!$D$79)+(Assumptions!$D$79*Assumptions!$D$85),Assumptions!$D$85))","v":162.39927702924743},{"$f":"IF(OR(W$3<Assumptions!$D$90,W$3>Assumptions!$D$92),0,IF('BCA Calcs TIGER Benefits'!W$3<(Assumptions!$D$90+Assumptions!$D$80),((1-Assumptions!$D$79)*Assumptions!$D$85)*(('BCA Calcs TIGER Benefits'!W$3-Assumptions!$D$90)+1)/Assumptions!$D$80/(1+1/Assumptions!$D$79)+(Assumptions!$D$79*Assumptions!$D$85),Assumptions!$D$85))","v":162.39927702924743},{"$f":"IF(OR(X$3<Assumptions!$D$90,X$3>Assumptions!$D$92),0,IF('BCA Calcs TIGER Benefits'!X$3<(Assumptions!$D$90+Assumptions!$D$80),((1-Assumptions!$D$79)*Assumptions!$D$85)*(('BCA Calcs TIGER Benefits'!X$3-Assumptions!$D$90)+1)/Assumptions!$D$80/(1+1/Assumptions!$D$79)+(Assumptions!$D$79*Assumptions!$D$85),Assumptions!$D$85))","v":162.39927702924743},{"$f":"IF(OR(Y$3<Assumptions!$D$90,Y$3>Assumptions!$D$92),0,IF('BCA Calcs TIGER Benefits'!Y$3<(Assumptions!$D$90+Assumptions!$D$80),((1-Assumptions!$D$79)*Assumptions!$D$85)*(('BCA Calcs TIGER Benefits'!Y$3-Assumptions!$D$90)+1)/Assumptions!$D$80/(1+1/Assumptions!$D$79)+(Assumptions!$D$79*Assumptions!$D$85),Assumptions!$D$85))","v":162.39927702924743},{"$f":"IF(OR(Z$3<Assumptions!$D$90,Z$3>Assumptions!$D$92),0,IF('BCA Calcs TIGER Benefits'!Z$3<(Assumptions!$D$90+Assumptions!$D$80),((1-Assumptions!$D$79)*Assumptions!$D$85)*(('BCA Calcs TIGER Benefits'!Z$3-Assumptions!$D$90)+1)/Assumptions!$D$80/(1+1/Assumptions!$D$79)+(Assumptions!$D$79*Assumptions!$D$85),Assumptions!$D$85))","v":162.39927702924743},{"$f":"IF(OR(AA$3<Assumptions!$D$90,AA$3>Assumptions!$D$92),0,IF('BCA Calcs TIGER Benefits'!AA$3<(Assumptions!$D$90+Assumptions!$D$80),((1-Assumptions!$D$79)*Assumptions!$D$85)*(('BCA Calcs TIGER Benefits'!AA$3-Assumptions!$D$90)+1)/Assumptions!$D$80/(1+1/Assumptions!$D$79)+(Assumptions!$D$79*Assumptions!$D$85),Assumptions!$D$85))","v":162.39927702924743},{"$f":"IF(OR(AB$3<Assumptions!$D$90,AB$3>Assumptions!$D$92),0,IF('BCA Calcs TIGER Benefits'!AB$3<(Assumptions!$D$90+Assumptions!$D$80),((1-Assumptions!$D$79)*Assumptions!$D$85)*(('BCA Calcs TIGER Benefits'!AB$3-Assumptions!$D$90)+1)/Assumptions!$D$80/(1+1/Assumptions!$D$79)+(Assumptions!$D$79*Assumptions!$D$85),Assumptions!$D$85))","v":162.39927702924743},{"$f":"IF(OR(AC$3<Assumptions!$D$90,AC$3>Assumptions!$D$92),0,IF('BCA Calcs TIGER Benefits'!AC$3<(Assumptions!$D$90+Assumptions!$D$80),((1-Assumptions!$D$79)*Assumptions!$D$85)*(('BCA Calcs TIGER Benefits'!AC$3-Assumptions!$D$90)+1)/Assumptions!$D$80/(1+1/Assumptions!$D$79)+(Assumptions!$D$79*Assumptions!$D$85),Assumptions!$D$85))","v":162.39927702924743},{"$f":"IF(OR(AD$3<Assumptions!$D$90,AD$3>Assumptions!$D$92),0,IF('BCA Calcs TIGER Benefits'!AD$3<(Assumptions!$D$90+Assumptions!$D$80),((1-Assumptions!$D$79)*Assumptions!$D$85)*(('BCA Calcs TIGER Benefits'!AD$3-Assumptions!$D$90)+1)/Assumptions!$D$80/(1+1/Assumptions!$D$79)+(Assumptions!$D$79*Assumptions!$D$85),Assumptions!$D$85))","v":162.39927702924743},{"$f":"IF(OR(AE$3<Assumptions!$D$90,AE$3>Assumptions!$D$92),0,IF('BCA Calcs TIGER Benefits'!AE$3<(Assumptions!$D$90+Assumptions!$D$80),((1-Assumptions!$D$79)*Assumptions!$D$85)*(('BCA Calcs TIGER Benefits'!AE$3-Assumptions!$D$90)+1)/Assumptions!$D$80/(1+1/Assumptions!$D$79)+(Assumptions!$D$79*Assumptions!$D$85),Assumptions!$D$85))","v":162.39927702924743},{"$f":"IF(OR(AF$3<Assumptions!$D$90,AF$3>Assumptions!$D$92),0,IF('BCA Calcs TIGER Benefits'!AF$3<(Assumptions!$D$90+Assumptions!$D$80),((1-Assumptions!$D$79)*Assumptions!$D$85)*(('BCA Calcs TIGER Benefits'!AF$3-Assumptions!$D$90)+1)/Assumptions!$D$80/(1+1/Assumptions!$D$79)+(Assumptions!$D$79*Assumptions!$D$85),Assumptions!$D$85))","v":162.39927702924743},{"$f":"IF(OR(AG$3<Assumptions!$D$90,AG$3>Assumptions!$D$92),0,IF('BCA Calcs TIGER Benefits'!AG$3<(Assumptions!$D$90+Assumptions!$D$80),((1-Assumptions!$D$79)*Assumptions!$D$85)*(('BCA Calcs TIGER Benefits'!AG$3-Assumptions!$D$90)+1)/Assumptions!$D$80/(1+1/Assumptions!$D$79)+(Assumptions!$D$79*Assumptions!$D$85),Assumptions!$D$85))","v":162.39927702924743},{"$f":"IF(OR(AH$3<Assumptions!$D$90,AH$3>Assumptions!$D$92),0,IF('BCA Calcs TIGER Benefits'!AH$3<(Assumptions!$D$90+Assumptions!$D$80),((1-Assumptions!$D$79)*Assumptions!$D$85)*(('BCA Calcs TIGER Benefits'!AH$3-Assumptions!$D$90)+1)/Assumptions!$D$80/(1+1/Assumptions!$D$79)+(Assumptions!$D$79*Assumptions!$D$85),Assumptions!$D$85))","v":162.39927702924743},{"$f":"IF(OR(AI$3<Assumptions!$D$90,AI$3>Assumptions!$D$92),0,IF('BCA Calcs TIGER Benefits'!AI$3<(Assumptions!$D$90+Assumptions!$D$80),((1-Assumptions!$D$79)*Assumptions!$D$85)*(('BCA Calcs TIGER Benefits'!AI$3-Assumptions!$D$90)+1)/Assumptions!$D$80/(1+1/Assumptions!$D$79)+(Assumptions!$D$79*Assumptions!$D$85),Assumptions!$D$85))","v":162.39927702924743},{"$f":"IF(OR(AJ$3<Assumptions!$D$90,AJ$3>Assumptions!$D$92),0,IF('BCA Calcs TIGER Benefits'!AJ$3<(Assumptions!$D$90+Assumptions!$D$80),((1-Assumptions!$D$79)*Assumptions!$D$85)*(('BCA Calcs TIGER Benefits'!AJ$3-Assumptions!$D$90)+1)/Assumptions!$D$80/(1+1/Assumptions!$D$79)+(Assumptions!$D$79*Assumptions!$D$85),Assumptions!$D$85))","v":162.39927702924743},{"$f":"IF(OR(AK$3<Assumptions!$D$90,AK$3>Assumptions!$D$92),0,IF('BCA Calcs TIGER Benefits'!AK$3<(Assumptions!$D$90+Assumptions!$D$80),((1-Assumptions!$D$79)*Assumptions!$D$85)*(('BCA Calcs TIGER Benefits'!AK$3-Assumptions!$D$90)+1)/Assumptions!$D$80/(1+1/Assumptions!$D$79)+(Assumptions!$D$79*Assumptions!$D$85),Assumptions!$D$85))","v":162.39927702924743},{"$f":"IF(OR(AL$3<Assumptions!$D$90,AL$3>Assumptions!$D$92),0,IF('BCA Calcs TIGER Benefits'!AL$3<(Assumptions!$D$90+Assumptions!$D$80),((1-Assumptions!$D$79)*Assumptions!$D$85)*(('BCA Calcs TIGER Benefits'!AL$3-Assumptions!$D$90)+1)/Assumptions!$D$80/(1+1/Assumptions!$D$79)+(Assumptions!$D$79*Assumptions!$D$85),Assumptions!$D$85))","v":162.39927702924743},{"$f":"IF(OR(AM$3<Assumptions!$D$90,AM$3>Assumptions!$D$92),0,IF('BCA Calcs TIGER Benefits'!AM$3<(Assumptions!$D$90+Assumptions!$D$80),((1-Assumptions!$D$79)*Assumptions!$D$85)*(('BCA Calcs TIGER Benefits'!AM$3-Assumptions!$D$90)+1)/Assumptions!$D$80/(1+1/Assumptions!$D$79)+(Assumptions!$D$79*Assumptions!$D$85),Assumptions!$D$85))","v":162.39927702924743},{"$f":"IF(OR(AN$3<Assumptions!$D$90,AN$3>Assumptions!$D$92),0,IF('BCA Calcs TIGER Benefits'!AN$3<(Assumptions!$D$90+Assumptions!$D$80),((1-Assumptions!$D$79)*Assumptions!$D$85)*(('BCA Calcs TIGER Benefits'!AN$3-Assumptions!$D$90)+1)/Assumptions!$D$80/(1+1/Assumptions!$D$79)+(Assumptions!$D$79*Assumptions!$D$85),Assumptions!$D$85))","v":162.39927702924743}]
[null,null,"Total Undiscounted Avg Value <1,500'",null,null,{"$f":"IF(OR(F$3<Assumptions!$D$90,F$3>Assumptions!$D$92),0,IF('BCA Calcs TIGER Benefits'!F$3<(Assumptions!$D$90+Assumptions!$D$80),((1-Assumptions!$D$79)*Assumptions!$D$86)*(('BCA Calcs TIGER Benefits'!F$3-Assumptions!$D$90)+1)/Assumptions!$D$80/(1+1/Assumptions!$D$79)+(Assumptions!$D$79*Assumptions!$D$86),Assumptions!$D$86))","v":0},{"$f":"IF(OR(G$3<Assumptions!$D$90,G$3>Assumptions!$D$92),0,IF('BCA Calcs TIGER Benefits'!G$3<(Assumptions!$D$90+Assumptions!$D$80),((1-Assumptions!$D$79)*Assumptions!$D$86)*(('BCA Calcs TIGER Benefits'!G$3-Assumptions!$D$90)+1)/Assumptions!$D$80/(1+1/Assumptions!$D$79)+(Assumptions!$D$79*Assumptions!$D$86),Assumptions!$D$86))","v":0},{"$f":"IF(OR(H$3<Assumptions!$D$90,H$3>Assumptions!$D$92),0,IF('BCA Calcs TIGER Benefits'!H$3<(Assumptions!$D$90+Assumptions!$D$80),((1-Assumptions!$D$79)*Assumptions!$D$86)*(('BCA Calcs TIGER Benefits'!H$3-Assumptions!$D$90)+1)/Assumptions!$D$80/(1+1/Assumptions!$D$79)+(Assumptions!$D$79*Assumptions!$D$86),Assumptions!$D$86))","v":0},{"$f":"IF(OR(I$3<Assumptions!$D$90,I$3>Assumptions!$D$92),0,IF('BCA Calcs TIGER Benefits'!I$3<(Assumptions!$D$90+Assumptions!$D$80),((1-Assumptions!$D$79)*Assumptions!$D$86)*(('BCA Calcs TIGER Benefits'!I$3-Assumptions!$D$90)+1)/Assumptions!$D$80/(1+1/Assumptions!$D$79)+(Assumptions!$D$79*Assumptions!$D$86),Assumptions!$D$86))","v":658.36907248880857},{"$f":"IF(OR(J$3<Assumptions!$D$90,J$3>Assumptions!$D$92),0,IF('BCA Calcs TIGER Benefits'!J$3<(Assumptions!$D$90+Assumptions!$D$80),((1-Assumptions!$D$79)*Assumptions!$D$86)*(('BCA Calcs TIGER Benefits'!J$3-Assumptions!$D$90)+1)/Assumptions!$D$80/(1+1/Assumptions!$D$79)+(Assumptions!$D$79*Assumptions!$D$86),Assumptions!$D$86))","v":685.42533574177332},{"$f":"IF(OR(K$3<Assumptions!$D$90,K$3>Assumptions!$D$92),0,IF('BCA Calcs TIGER Benefits'!K$3<(Assumptions!$D$90+Assumptions!$D$80),((1-Assumptions!$D$79)*Assumptions!$D$86)*(('BCA Calcs TIGER Benefits'!K$3-Assumptions!$D$90)+1)/Assumptions!$D$80/(1+1/Assumptions!$D$79)+(Assumptions!$D$79*Assumptions!$D$86),Assumptions!$D$86))","v":712.48159899473796},{"$f":"IF(OR(L$3<Assumptions!$D$90,L$3>Assumptions!$D$92),0,IF('BCA Calcs TIGER Benefits'!L$3<(Assumptions!$D$90+Assumptions!$D$80),((1-Assumptions!$D$79)*Assumptions!$D$86)*(('BCA Calcs TIGER Benefits'!L$3-Assumptions!$D$90)+1)/Assumptions!$D$80/(1+1/Assumptions!$D$79)+(Assumptions!$D$79*Assumptions!$D$86),Assumptions!$D$86))","v":739.53786224770272},{"$f":"IF(OR(M$3<Assumptions!$D$90,M$3>Assumptions!$D$92),0,IF('BCA Calcs TIGER Benefits'!M$3<(Assumptions!$D$90+Assumptions!$D$80),((1-Assumptions!$D$79)*Assumptions!$D$86)*(('BCA Calcs TIGER Benefits'!M$3-Assumptions!$D$90)+1)/Assumptions!$D$80/(1+1/Assumptions!$D$79)+(Assumptions!$D$79*Assumptions!$D$86),Assumptions!$D$86))","v":766.59412550066747},{"$f":"IF(OR(N$3<Assumptions!$D$90,N$3>Assumptions!$D$92),0,IF('BCA Calcs TIGER Benefits'!N$3<(Assumptions!$D$90+Assumptions!$D$80),((1-Assumptions!$D$79)*Assumptions!$D$86)*(('BCA Calcs TIGER Benefits'!N$3-Assumptions!$D$90)+1)/Assumptions!$D$80/(1+1/Assumptions!$D$79)+(Assumptions!$D$79*Assumptions!$D$86),Assumptions!$D$86))","v":793.65038875363223},{"$f":"IF(OR(O$3<Assumptions!$D$90,O$3>Assumptions!$D$92),0,IF('BCA Calcs TIGER Benefits'!O$3<(Assumptions!$D$90+Assumptions!$D$80),((1-Assumptions!$D$79)*Assumptions!$D$86)*(('BCA Calcs TIGER Benefits'!O$3-Assumptions!$D$90)+1)/Assumptions!$D$80/(1+1/Assumptions!$D$79)+(Assumptions!$D$79*Assumptions!$D$86),Assumptions!$D$86))","v":820.70665200659698},{"$f":"IF(OR(P$3<Assumptions!$D$90,P$3>Assumptions!$D$92),0,IF('BCA Calcs TIGER Benefits'!P$3<(Assumptions!$D$90+Assumptions!$D$80),((1-Assumptions!$D$79)*Assumptions!$D$86)*(('BCA Calcs TIGER Benefits'!P$3-Assumptions!$D$90)+1)/Assumptions!$D$80/(1+1/Assumptions!$D$79)+(Assumptions!$D$79*Assumptions!$D$86),Assumptions!$D$86))","v":847.76291525956162},{"$f":"IF(OR(Q$3<Assumptions!$D$90,Q$3>Assumptions!$D$92),0,IF('BCA Calcs TIGER Benefits'!Q$3<(Assumptions!$D$90+Assumptions!$D$80),((1-Assumptions!$D$79)*Assumptions!$D$86)*(('BCA Calcs TIGER Benefits'!Q$3-Assumptions!$D$90)+1)/Assumptions!$D$80/(1+1/Assumptions!$D$79)+(Assumptions!$D$79*Assumptions!$D$86),Assumptions!$D$86))","v":874.81917851252638},{"$f":"IF(OR(R$3<Assumptions!$D$90,R$3>Assumptions!$D$92),0,IF('BCA Calcs TIGER Benefits'!R$3<(Assumptions!$D$90+Assumptions!$D$80),((1-Assumptions!$D$79)*Assumptions!$D$86)*(('BCA Calcs TIGER Benefits'!R$3-Assumptions!$D$90)+1)/Assumptions!$D$80/(1+1/Assumptions!$D$79)+(Assumptions!$D$79*Assumptions!$D$86),Assumptions!$D$86))","v":901.87544176549113},{"$f":"IF(OR(S$3<Assumptions!$D$90,S$3>Assumptions!$D$92),0,IF('BCA Calcs TIGER Benefits'!S$3<(Assumptions!$D$90+Assumptions!$D$80),((1-Assumptions!$D$79)*Assumptions!$D$86)*(('BCA Calcs TIGER Benefits'!S$3-Assumptions!$D$90)+1)/Assumptions!$D$80/(1+1/Assumptions!$D$79)+(Assumptions!$D$79*Assumptions!$D$86),Assumptions!$D$86))","v":1578.2820230896095},{"$f":"IF(OR(T$3<Assumptions!$D$90,T$3>Assumptions!$D$92),0,IF('BCA Calcs TIGER Benefits'!T$3<(Assumptions!$D$90+Assumptions!$D$80),((1-Assumptions!$D$79)*Assumptions!$D$86)*(('BCA Calcs TIGER Benefits'!T$3-Assumptions!$D$90)+1)/Assumptions!$D$80/(1+1/Assumptions!$D$79)+(Assumptions!$D$79*Assumptions!$D$86),Assumptions!$D$86))","v":1578.2820230896095},{"$f":"IF(OR(U$3<Assumptions!$D$90,U$3>Assumptions!$D$92),0,IF('BCA Calcs TIGER Benefits'!U$3<(Assumptions!$D$90+Assumptions!$D$80),((1-Assumptions!$D$79)*Assumptions!$D$86)*(('BCA Calcs TIGER Benefits'!U$3-Assumptions!$D$90)+1)/Assumptions!$D$80/(1+1/Assumptions!$D$79)+(Assumptions!$D$79*Assumptions!$D$86),Assumptions!$D$86))","v":1578.2820230896095},{"$f":"IF(OR(V$3<Assumptions!$D$90,V$3>Assumptions!$D$92),0,IF('BCA Calcs TIGER Benefits'!V$3<(Assumptions!$D$90+Assumptions!$D$80),((1-Assumptions!$D$79)*Assumptions!$D$86)*(('BCA Calcs TIGER Benefits'!V$3-Assumptions!$D$90)+1)/Assumptions!$D$80/(1+1/Assumptions!$D$79)+(Assumptions!$D$79*Assumptions!$D$86),Assumptions!$D$86))","v":1578.2820230896095},{"$f":"IF(OR(W$3<Assumptions!$D$90,W$3>Assumptions!$D$92),0,IF('BCA Calcs TIGER Benefits'!W$3<(Assumptions!$D$90+Assumptions!$D$80),((1-Assumptions!$D$79)*Assumptions!$D$86)*(('BCA Calcs TIGER Benefits'!W$3-Assumptions!$D$90)+1)/Assumptions!$D$80/(1+1/Assumptions!$D$79)+(Assumptions!$D$79*Assumptions!$D$86),Assumptions!$D$86))","v":1578.2820230896095},{"$f":"IF(OR(X$3<Assumptions!$D$90,X$3>Assumptions!$D$92),0,IF('BCA Calcs TIGER Benefits'!X$3<(Assumptions!$D$90+Assumptions!$D$80),((1-Assumptions!$D$79)*Assumptions!$D$86)*(('BCA Calcs TIGER Benefits'!X$3-Assumptions!$D$90)+1)/Assumptions!$D$80/(1+1/Assumptions!$D$79)+(Assumptions!$D$79*Assumptions!$D$86),Assumptions!$D$86))","v":1578.2820230896095},{"$f":"IF(OR(Y$3<Assumptions!$D$90,Y$3>Assumptions!$D$92),0,IF('BCA Calcs TIGER Benefits'!Y$3<(Assumptions!$D$90+Assumptions!$D$80),((1-Assumptions!$D$79)*Assumptions!$D$86)*(('BCA Calcs TIGER Benefits'!Y$3-Assumptions!$D$90)+1)/Assumptions!$D$80/(1+1/Assumptions!$D$79)+(Assumptions!$D$79*Assumptions!$D$86),Assumptions!$D$86))","v":1578.2820230896095},{"$f":"IF(OR(Z$3<Assumptions!$D$90,Z$3>Assumptions!$D$92),0,IF('BCA Calcs TIGER Benefits'!Z$3<(Assumptions!$D$90+Assumptions!$D$80),((1-Assumptions!$D$79)*Assumptions!$D$86)*(('BCA Calcs TIGER Benefits'!Z$3-Assumptions!$D$90)+1)/Assumptions!$D$80/(1+1/Assumptions!$D$79)+(Assumptions!$D$79*Assumptions!$D$86),Assumptions!$D$86))","v":1578.2820230896095},{"$f":"IF(OR(AA$3<Assumptions!$D$90,AA$3>Assumptions!$D$92),0,IF('BCA Calcs TIGER Benefits'!AA$3<(Assumptions!$D$90+Assumptions!$D$80),((1-Assumptions!$D$79)*Assumptions!$D$86)*(('BCA Calcs TIGER Benefits'!AA$3-Assumptions!$D$90)+1)/Assumptions!$D$80/(1+1/Assumptions!$D$79)+(Assumptions!$D$79*Assumptions!$D$86),Assumptions!$D$86))","v":1578.2820230896095},{"$f":"IF(OR(AB$3<Assumptions!$D$90,AB$3>Assumptions!$D$92),0,IF('BCA Calcs TIGER Benefits'!AB$3<(Assumptions!$D$90+Assumptions!$D$80),((1-Assumptions!$D$79)*Assumptions!$D$86)*(('BCA Calcs TIGER Benefits'!AB$3-Assumptions!$D$90)+1)/Assumptions!$D$80/(1+1/Assumptions!$D$79)+(Assumptions!$D$79*Assumptions!$D$86),Assumptions!$D$86))","v":1578.2820230896095},{"$f":"IF(OR(AC$3<Assumptions!$D$90,AC$3>Assumptions!$D$92),0,IF('BCA Calcs TIGER Benefits'!AC$3<(Assumptions!$D$90+Assumptions!$D$80),((1-Assumptions!$D$79)*Assumptions!$D$86)*(('BCA Calcs TIGER Benefits'!AC$3-Assumptions!$D$90)+1)/Assumptions!$D$80/(1+1/Assumptions!$D$79)+(Assumptions!$D$79*Assumptions!$D$86),Assumptions!$D$86))","v":1578.2820230896095},{"$f":"IF(OR(AD$3<Assumptions!$D$90,AD$3>Assumptions!$D$92),0,IF('BCA Calcs TIGER Benefits'!AD$3<(Assumptions!$D$90+Assumptions!$D$80),((1-Assumptions!$D$79)*Assumptions!$D$86)*(('BCA Calcs TIGER Benefits'!AD$3-Assumptions!$D$90)+1)/Assumptions!$D$80/(1+1/Assumptions!$D$79)+(Assumptions!$D$79*Assumptions!$D$86),Assumptions!$D$86))","v":1578.2820230896095},{"$f":"IF(OR(AE$3<Assumptions!$D$90,AE$3>Assumptions!$D$92),0,IF('BCA Calcs TIGER Benefits'!AE$3<(Assumptions!$D$90+Assumptions!$D$80),((1-Assumptions!$D$79)*Assumptions!$D$86)*(('BCA Calcs TIGER Benefits'!AE$3-Assumptions!$D$90)+1)/Assumptions!$D$80/(1+1/Assumptions!$D$79)+(Assumptions!$D$79*Assumptions!$D$86),Assumptions!$D$86))","v":1578.2820230896095},{"$f":"IF(OR(AF$3<Assumptions!$D$90,AF$3>Assumptions!$D$92),0,IF('BCA Calcs TIGER Benefits'!AF$3<(Assumptions!$D$90+Assumptions!$D$80),((1-Assumptions!$D$79)*Assumptions!$D$86)*(('BCA Calcs TIGER Benefits'!AF$3-Assumptions!$D$90)+1)/Assumptions!$D$80/(1+1/Assumptions!$D$79)+(Assumptions!$D$79*Assumptions!$D$86),Assumptions!$D$86))","v":1578.2820230896095},{"$f":"IF(OR(AG$3<Assumptions!$D$90,AG$3>Assumptions!$D$92),0,IF('BCA Calcs TIGER Benefits'!AG$3<(Assumptions!$D$90+Assumptions!$D$80),((1-Assumptions!$D$79)*Assumptions!$D$86)*(('BCA Calcs TIGER Benefits'!AG$3-Assumptions!$D$90)+1)/Assumptions!$D$80/(1+1/Assumptions!$D$79)+(Assumptions!$D$79*Assumptions!$D$86),Assumptions!$D$86))","v":1578.2820230896095},{"$f":"IF(OR(AH$3<Assumptions!$D$90,AH$3>Assumptions!$D$92),0,IF('BCA Calcs TIGER Benefits'!AH$3<(Assumptions!$D$90+Assumptions!$D$80),((1-Assumptions!$D$79)*Assumptions!$D$86)*(('BCA Calcs TIGER Benefits'!AH$3-Assumptions!$D$90)+1)/Assumptions!$D$80/(1+1/Assumptions!$D$79)+(Assumptions!$D$79*Assumptions!$D$86),Assumptions!$D$86))","v":1578.2820230896095},{"$f":"IF(OR(AI$3<Assumptions!$D$90,AI$3>Assumptions!$D$92),0,IF('BCA Calcs TIGER Benefits'!AI$3<(Assumptions!$D$90+Assumptions!$D$80),((1-Assumptions!$D$79)*Assumptions!$D$86)*(('BCA Calcs TIGER Benefits'!AI$3-Assumptions!$D$90)+1)/Assumptions!$D$80/(1+1/Assumptions!$D$79)+(Assumptions!$D$79*Assumptions!$D$86),Assumptions!$D$86))","v":1578.2820230896095},{"$f":"IF(OR(AJ$3<Assumptions!$D$90,AJ$3>Assumptions!$D$92),0,IF('BCA Calcs TIGER Benefits'!AJ$3<(Assumptions!$D$90+Assumptions!$D$80),((1-Assumptions!$D$79)*Assumptions!$D$86)*(('BCA Calcs TIGER Benefits'!AJ$3-Assumptions!$D$90)+1)/Assumptions!$D$80/(1+1/Assumptions!$D$79)+(Assumptions!$D$79*Assumptions!$D$86),Assumptions!$D$86))","v":1578.2820230896095},{"$f":"IF(OR(AK$3<Assumptions!$D$90,AK$3>Assumptions!$D$92),0,IF('BCA Calcs TIGER Benefits'!AK$3<(Assumptions!$D$90+Assumptions!$D$80),((1-Assumptions!$D$79)*Assumptions!$D$86)*(('BCA Calcs TIGER Benefits'!AK$3-Assumptions!$D$90)+1)/Assumptions!$D$80/(1+1/Assumptions!$D$79)+(Assumptions!$D$79*Assumptions!$D$86),Assumptions!$D$86))","v":1578.2820230896095},{"$f":"IF(OR(AL$3<Assumptions!$D$90,AL$3>Assumptions!$D$92),0,IF('BCA Calcs TIGER Benefits'!AL$3<(Assumptions!$D$90+Assumptions!$D$80),((1-Assumptions!$D$79)*Assumptions!$D$86)*(('BCA Calcs TIGER Benefits'!AL$3-Assumptions!$D$90)+1)/Assumptions!$D$80/(1+1/Assumptions!$D$79)+(Assumptions!$D$79*Assumptions!$D$86),Assumptions!$D$86))","v":1578.2820230896095},{"$f":"IF(OR(AM$3<Assumptions!$D$90,AM$3>Assumptions!$D$92),0,IF('BCA Calcs TIGER Benefits'!AM$3<(Assumptions!$D$90+Assumptions!$D$80),((1-Assumptions!$D$79)*Assumptions!$D$86)*(('BCA Calcs TIGER Benefits'!AM$3-Assumptions!$D$90)+1)/Assumptions!$D$80/(1+1/Assumptions!$D$79)+(Assumptions!$D$79*Assumptions!$D$86),Assumptions!$D$86))","v":1578.2820230896095},{"$f":"IF(OR(AN$3<Assumptions!$D$90,AN$3>Assumptions!$D$92),0,IF('BCA Calcs TIGER Benefits'!AN$3<(Assumptions!$D$90+Assumptions!$D$80),((1-Assumptions!$D$79)*Assumptions!$D$86)*(('BCA Calcs TIGER Benefits'!AN$3-Assumptions!$D$90)+1)/Assumptions!$D$80/(1+1/Assumptions!$D$79)+(Assumptions!$D$79*Assumptions!$D$86),Assumptions!$D$86))","v":1578.2820230896095}]
[null,null,"Total Undiscounted Value <800'",null,null,{"$f":"F125*Assumptions!$D$69","v":0},{"$f":"G125*Assumptions!$D$69","v":0},{"$f":"H125*Assumptions!$D$69","v":0},{"$f":"I125*Assumptions!$D$69","v":12126.122016806721},{"$f":"J125*Assumptions!$D$69","v":12624.455798319324},{"$f":"K125*Assumptions!$D$69","v":13122.78957983193},{"$f":"L125*Assumptions!$D$69","v":13621.123361344537},{"$f":"M125*Assumptions!$D$69","v":14119.45714285714},{"$f":"N125*Assumptions!$D$69","v":14617.790924369745},{"$f":"O125*Assumptions!$D$69","v":15116.12470588235},{"$f":"P125*Assumptions!$D$69","v":15614.458487394953},{"$f":"Q125*Assumptions!$D$69","v":16112.79226890756},{"$f":"R125*Assumptions!$D$69","v":16611.126050420167},{"$f":"S125*Assumptions!$D$69","v":29069.47058823529},{"$f":"T125*Assumptions!$D$69","v":29069.47058823529},{"$f":"U125*Assumptions!$D$69","v":29069.47058823529},{"$f":"V125*Assumptions!$D$69","v":29069.47058823529},{"$f":"W125*Assumptions!$D$69","v":29069.47058823529},{"$f":"X125*Assumptions!$D$69","v":29069.47058823529},{"$f":"Y125*Assumptions!$D$69","v":29069.47058823529},{"$f":"Z125*Assumptions!$D$69","v":29069.47058823529},{"$f":"AA125*Assumptions!$D$69","v":29069.47058823529},{"$f":"AB125*Assumptions!$D$69","v":29069.47058823529},{"$f":"AC125*Assumptions!$D$69","v":29069.47058823529},{"$f":"AD125*Assumptions!$D$69","v":29069.47058823529},{"$f":"AE125*Assumptions!$D$69","v":29069.47058823529},{"$f":"AF125*Assumptions!$D$69","v":29069.47058823529},{"$f":"AG125*Assumptions!$D$69","v":29069.47058823529},{"$f":"AH125*Assumptions!$D$69","v":29069.47058823529},{"$f":"AI125*Assumptions!$D$69","v":29069.47058823529},{"$f":"AJ125*Assumptions!$D$69","v":29069.47058823529},{"$f":"AK125*Assumptions!$D$69","v":29069.47058823529},{"$f":"AL125*Assumptions!$D$69","v":29069.47058823529},{"$f":"AM125*Assumptions!$D$69","v":29069.47058823529},{"$f":"AN125*Assumptions!$D$69","v":29069.47058823529}]
[null,null,"Total Undiscounted Value <1,500'",null,null,{"$f":"F125*Assumptions!$D$73","v":0},{"$f":"G125*Assumptions!$D$73","v":0},{"$f":"H125*Assumptions!$D$73","v":0},{"$f":"I125*Assumptions!$D$73","v":7248.5757307168669},{"$f":"J125*Assumptions!$D$73","v":7546.4624045819428},{"$f":"K125*Assumptions!$D$73","v":7844.3490784470196},{"$f":"L125*Assumptions!$D$73","v":8142.2357523120972},{"$f":"M125*Assumptions!$D$73","v":8440.1224261771731},{"$f":"N125*Assumptions!$D$73","v":8738.009100042249},{"$f":"O125*Assumptions!$D$73","v":9035.8957739073267},{"$f":"P125*Assumptions!$D$73","v":9333.7824477724025},{"$f":"Q125*Assumptions!$D$73","v":9631.6691216374802},{"$f":"R125*Assumptions!$D$73","v":9929.5557955025579},{"$f":"S125*Assumptions!$D$73","v":17376.722642129476},{"$f":"T125*Assumptions!$D$73","v":17376.722642129476},{"$f":"U125*Assumptions!$D$73","v":17376.722642129476},{"$f":"V125*Assumptions!$D$73","v":17376.722642129476},{"$f":"W125*Assumptions!$D$73","v":17376.722642129476},{"$f":"X125*Assumptions!$D$73","v":17376.722642129476},{"$f":"Y125*Assumptions!$D$73","v":17376.722642129476},{"$f":"Z125*Assumptions!$D$73","v":17376.722642129476},{"$f":"AA125*Assumptions!$D$73","v":17376.722642129476},{"$f":"AB125*Assumptions!$D$73","v":17376.722642129476},{"$f":"AC125*Assumptions!$D$73","v":17376.722642129476},{"$f":"AD125*Assumptions!$D$73","v":17376.722642129476},{"$f":"AE125*Assumptions!$D$73","v":17376.722642129476},{"$f":"AF125*Assumptions!$D$73","v":17376.722642129476},{"$f":"AG125*Assumptions!$D$73","v":17376.722642129476},{"$f":"AH125*Assumptions!$D$73","v":17376.722642129476},{"$f":"AI125*Assumptions!$D$73","v":17376.722642129476},{"$f":"AJ125*Assumptions!$D$73","v":17376.722642129476},{"$f":"AK125*Assumptions!$D$73","v":17376.722642129476},{"$f":"AL125*Assumptions!$D$73","v":17376.722642129476},{"$f":"AM125*Assumptions!$D$73","v":17376.722642129476},{"$f":"AN125*Assumptions!$D$73","v":17376.722642129476}]
[null,null,"Total Undiscounted",null,null,{"$f":"SUM(F127:F128)","v":0},{"$f":"SUM(G127:G128)","v":0},0,19374.697747523587,20170.918202901266,20967.138658278949,21763.359113656632,22559.579569034315,23355.800024411994,24152.020479789677,24948.240935167356,25744.461390545039,26540.681845922725,46446.193230364763,46446.193230364763,46446.193230364763,46446.193230364763,46446.193230364763,46446.193230364763,46446.193230364763,46446.193230364763,46446.193230364763,46446.193230364763,46446.193230364763,46446.193230364763,46446.193230364763,46446.193230364763,46446.193230364763,46446.193230364763,46446.193230364763,46446.193230364763,46446.193230364763,46446.193230364763,46446.193230364763,46446.193230364763]
[null,null,"Total Discounted",null,null,{"$f":"F129*F6","v":0},0,0,14780.864146453716,14381.585906164157,13971.289800626764,13553.126270571331,13129.880704337396,12704.007718325352,12277.662514524289,11852.72955083992,11430.848741613367,11013.439388778655,18012.634514357615,16834.237863885621,15732.932583070675,14703.675311281006,13741.752627365424,12842.759464827499,12002.578939091121,11217.363494477682,10483.517284558582,9797.6797051949361,9156.7100048550801,8557.6729017337184,7997.825141807215,7474.6029362684239,6985.6102208116117,6528.6076830015072,6101.5025074780442,5702.3387920355535,5329.2885906874335,4980.6435426985363,4654.8070492509696,4350.2869619167932]
[null,"Total Benefits"]
[null,null,"Total benefits - undiscounted",null,null,{"$f":"F42+F48+F71+F76+F80+F112+F116+F122+F129","v":0},0,0,901024.70783599897,954404.24027475342,1015150.794332049,1084493.6210806053,1163876.6661763026,1254996.7293514749,1359848.4572868531,1480777.3978503037,1562638.1846840833,1652194.7013097012,1769374.1216876889,1876051.3520045567,1993142.8056309829,2121751.2737446702,2263103.0596430036,2418556.9618694857,2589618.6536168517,2777956.626950494,2985419.8725559833,3214057.4843811705,3466140.399256248,3744173.5522967991,4050955.9579986138,4389579.1258544838,4763469.7221668949,5176426.0272455178,5632658.368420776,6136833.9635095084,6694126.6569992043,7310272.0840804791,7991628.8563293424,8745246.4279616904]
[null,null,"Total Benefits - discounted",null,null,{"$f":"F43+F49+F72+F77+F81+F113+F117+F123+F130","v":0},{"$f":"G43+G49+G72+G77+G81+G113+G117+G123+G130","v":0},0,687392.42950856942,680484.19921226532,676447.70577682485,675381.32817233726,677404.12121308385,682657.38252322248,691306.41054752434,703542.47192082903,693872.04347772768,685650.98729903763,686251.51752870798,680032.56120998506,675221.16820994078,671777.42094240664,669667.53755917109,668861.09746114234,669330.91159932641,671052.90230842307,674005.99222437921,678172.00186686416,683535.55549571617,690078.28641001473,697795.05235605221,706678.31057864858,716723.01249998203,727926.54516809178,740288.67908010189,753811.52214496001,768499.47956904082,784359.21946569032,801399.64400672226,819631.86595010117]
[null,null,"Total Undiscounted",null,null,{"$f":"SUM(F132:AN132)","v":104539948.85438657}]
[null,null,"Total Discounted 7%",null,null,{"$f":"SUM(F133:AN133)","v":22489239.363286886}]
[]
[null,null,"Total Discounted 3%",null,null,{"$f":"F132*F7","v":0},0,0,800548.78276430292,823277.48151449673,850172.8084129974,881792.55740665586,918774.9878820912,961850.49241149658,1011854.9622488467,1069745.0981136097,1096002.9827586876,1125064.1957864694,1169764.7370024114,1204165.9742138898,1242060.7016136509,1283694.4146076166,1329334.5337142108,1379269.2404028694,1433809.0610963118,1493288.5733240214,1558068.243472812,1628536.4063146412,1705111.3972834451,1788238.1408591631,1878406.9188095531,1976140.4818765474,2082001.8799903358,2196597.5543838409,2320580.668665831,2454654.6973916902,2599577.2921162718,2756164.4464719109,2925294.9834954552,3107915.3902406879]
[null,null,"Total Discounted 3%",null,null,{"$f":"SUM(F137:AN137)","v":51051760.086646825}]
[]
["Total Costs"]
[null,null,"Capital Costs - undiscounted",null,null,0,{"$f":"Assumptions!D110/3","v":8813333.333333334},{"$f":"2*(Assumptions!D110/3)","v":17626666.666666668},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Capital Costs - discounted",null,null,{"$f":"F141*F6","v":0},{"$f":"G141*G6","v":7697906.6585145714},{"$f":"H141*H6","v":14388610.576662749},0,0,{"$f":"K141*K6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"O&M Costs - undiscounted",null,null,{"$f":"IF(F5=1,Assumptions!$D$109,0)","v":0},{"$f":"IF(G5=1,Assumptions!$D$109,0)","v":0},{"$f":"IF(H5=1,Assumptions!$D$109,0)","v":0},{"$f":"IF(I5=1,Assumptions!$D$109,0)","v":165000},{"$f":"IF(J5=1,Assumptions!$D$109,0)","v":165000},{"$f":"IF(K5=1,Assumptions!$D$109,0)","v":165000},{"$f":"IF(L5=1,Assumptions!$D$109,0)","v":165000},{"$f":"IF(M5=1,Assumptions!$D$109,0)","v":165000},{"$f":"IF(N5=1,Assumptions!$D$109,0)","v":165000},{"$f":"IF(O5=1,Assumptions!$D$109,0)","v":165000},{"$f":"IF(P5=1,Assumptions!$D$109,0)","v":165000},{"$f":"IF(Q5=1,Assumptions!$D$109,0)","v":165000},{"$f":"IF(R5=1,Assumptions!$D$109,0)","v":165000},{"$f":"IF(S5=1,Assumptions!$D$109,0)","v":165000},{"$f":"IF(T5=1,Assumptions!$D$109,0)","v":165000},{"$f":"IF(U5=1,Assumptions!$D$109,0)","v":165000},{"$f":"IF(V5=1,Assumptions!$D$109,0)","v":165000},{"$f":"IF(W5=1,Assumptions!$D$109,0)","v":165000},{"$f":"IF(X5=1,Assumptions!$D$109,0)","v":165000},{"$f":"IF(Y5=1,Assumptions!$D$109,0)","v":165000},{"$f":"IF(Z5=1,Assumptions!$D$109,0)","v":165000},{"$f":"IF(AA5=1,Assumptions!$D$109,0)","v":165000},{"$f":"IF(AB5=1,Assumptions!$D$109,0)","v":165000},{"$f":"IF(AC5=1,Assumptions!$D$109,0)","v":165000},{"$f":"IF(AD5=1,Assumptions!$D$109,0)","v":165000},{"$f":"IF(AE5=1,Assumptions!$D$109,0)","v":165000},{"$f":"IF(AF5=1,Assumptions!$D$109,0)","v":165000},{"$f":"IF(AG5=1,Assumptions!$D$109,0)","v":165000},{"$f":"IF(AH5=1,Assumptions!$D$109,0)","v":165000},{"$f":"IF(AI5=1,Assumptions!$D$109,0)","v":165000},{"$f":"IF(AJ5=1,Assumptions!$D$109,0)","v":165000},{"$f":"IF(AK5=1,Assumptions!$D$109,0)","v":165000},{"$f":"IF(AL5=1,Assumptions!$D$109,0)","v":165000},{"$f":"IF(AM5=1,Assumptions!$D$109,0)","v":165000},{"$f":"IF(AN5=1,Assumptions!$D$109,0)","v":165000}]
[null,null,"O&M Costs - discounted",null,null,{"$f":"F143*F6","v":0},0,0,125877.70998784166,117642.71961480529,109946.46692972457,102753.70741095753,96031.502253231331,89749.067526384431,83877.633202228433,78390.311403951797,73261.973274721327,68469.1339016087,63989.844767858609,59803.593240989343,55891.208636438649,52234.77442657818,48817.54619306371,45623.874946788514,42639.135464288338,39849.659312419004,37242.672254597201,34806.235751959997,32529.192291551401,30401.114291169528,28412.256346887414,26553.510604567673,24816.365050997829,23192.864533642831,21675.574330507319,20257.546103277862,18932.28607782978,17693.725306382974,16536.191875124274,15454.384930022685]
[null,null,"Total Costs - undiscounted",null,null,{"$f":"SUM(F141:AJ141)+SUM(F143:AN143)","v":31720000}]
[null,null,"Total Costs - discounted",null,null,{"$f":"SUM(F142:AJ142)+SUM(F144:AN144)","v":23789871.017419718}]
["Net Benefits Calculations"]
[null,null,"TIGER APPROVED BENEFITS"]
[null,null,"Benefit Cost Ratio",null,null,{"$f":"F135/F146","v":0.94532834359713569}]
[null,null,"Net Present Value",null,null,{"$f":"F135-F146","v":-1300631.6541328318}]
[null,null,"First Year Rate of Return",null,null,{"$f":"I132/SUM(F141:H141)","v":3.4078090311497694E-2}]
[null,null,"Undiscounted NPV",null,null,{"$f":"F132-F141-(F143/F6)","v":0},{"$f":"G132-G141-(G143/G6)","v":-8813333.333333334},-17626666.666666668,684743.36618599901,722983.20470925339,767530.28627696401,819539.67746166431,880375.94650403573,951650.95930214936,1035268.4833340747,1133476.8257208308,1191026.5725055474,1254570.2762786676,1343915.9869044831,1420811.1477865265,1506035.7871176905,1600546.7639354477,1705414.2341471352,1821829.9185889065,1951120.7173066321,2094763.835098559,2254403.5852744128,2431870.0569898901,2629199.8519475781,2848647.1666765222,3092742.7253849176,3364290.9669578285,3666411.392147474,4002573.6141247377,4376636.2863815408,4792890.3357275268,5256106.9752724841,5771591.0246328879,6345240.1227204204,6983610.4830001434]
[null,null,"IRR",null,null,{"$f":"IRR(F152:AN152,0.5)","v":5.5216377474760492E-2}]

{"sheet":"Assumptions","index":3,"n_rows":157,"n_cols":10,"rows_kept":157,"cut":false,"hidden":false,"merged":[]}
[null,"NCHRP variable name",null,"In Use","NCHRP Values","Other","Units","Source notes"]
[]
[null,"Existing","Existing riders per year",{"$f":"Users!D4+Users!D5","v":71549.850000000006},null,null,"annual riders","2.2% of study area commuters - based on Pittsburgh share of cyclist commuters and Census data for study area"]
[null,null,"Existing pedestrians (runners/walkers) per year",{"$f":"Users!D7","v":1643500},null,null,"annual walkers","HDR pedestrian counts in proximity of CAP"]
[]
[null,"Safety","Bike Crashes per year ",{"$f":"1/6","v":0.16666666666666666},null,null,"cyclist","http://newsinteractive.post-gazette.com/bikeAccidents/"]
[null,null,"Accident reduction per year",1,null,null,"percent","HDR assumption -- Vision Zero"]
[null,null,"Bike Crash Reduction per year",{"$f":"D6*D7","v":0.16666666666666666},null,null,"cyclist","HDR calculation"]
[null,null,"Pedestrian crashes per year",{"$f":"SUM('Accident Data'!B13:B16)","v":1.4},null,null,"walker","1 accident at this intersection in five years -- PENNDOT"]
[null,null,"Accident reduction per year",1,null,null,"percent","HDR assumption -- Vision Zero"]
[null,null,"Pedestrian Crash Reduction per year",{"$f":"D9*D10","v":1.4},null,null,"walker","HDR calculation"]
[]
[null,null,"% Pittsburgh commuters who bike",2.1999999999999999E-2,null,null,"percent","American Community Survey Table S0801, 2008–2012 ACS, available on American Factfinder at <www.Factfinder2.census.gov>,"]
[null,null,"% existing riders are commuters",{"$f":"Users!D4/(Users!D4+Users!D5)","v":0.14045941396103553},null,null,null,"ACS Bike Commute Share for Census Tracts"]
[]
[null,null,"% existing walkers are commuters",{"$f":"Users!B11","v":0.72071797992090048},null,null,"percent","HDR Assumption"]
[null,null,"% existing walkers are destination (non recreational, non commuter)",{"$f":"(100%-D16)*('Additional References'!R13+'Additional References'!R14+'Additional References'!R19)","v":0.10695907151965514},null,null,"percent","Attitudinal Survey"]
[]
[null,null,"Health Benefit Assumptions"]
[null,null,"Pedestrian Health Benefits - Yes=1, No=0",1]
[null,null,"Annual health benefit per cyclist",{"$f":"E21*('PRICES AND ECI 2013'!$AA$4/'PRICES AND ECI 2013'!$T$4)","v":147.91126984126984},128,null,"per person","2006 NCHRP, adjusted to 2013 with CPI"]
[null,null,"Annual pedestrian health benefit per mile",{"$f":"0.48*('PRICES AND ECI 2013'!$AA$4/'PRICES AND ECI 2013'!$U$4)","v":0.53930665277657197},null,0.48,"per mile","$2007 ($0.48/mile) Victoria Transport, p. 13, http://www.vtpi.org/walkability.pdf"]
[null,null,"Annual trips required to provide health benefit cyclist",{"$f":"52*4","v":208},null,null,"assumes that there is a need to go 4x per week","HDR assumption"]
[null,null,"Annual health benefit per pedestrian",0,null,null,"not in use","not in use - recreational users have health benefit included in the recreation benefit"]
[null,null,"Calories burned biking",422,null,422,null,"One hour of biking at a moderate effort of 10 miles per hour burns 422 calories. http://www.nutristrategy.com/activitylist.htm"]
[null,null,"Calories burned running",774,null,774,null,"One hour at a moderate running pace of 6.7 miles per hour burns 774 calories for a 155 pound person. http://www.nutristrategy.com/activitylist.htm"]
[null,null,"Ratio of physical activity biking to running",{"$f":"D25/D26","v":0.5452196382428941},null,{"$f":"F25/F26","v":0.5452196382428941}]
[null,null,"Annual Health factor",1,1]
[]
[null,null,"Recreational Benefit Assumptions"]
[null,null,"Annual Recreational factor",1,1,1,null,"This differs from atlanta beltline that was based on daily rides"]
[null,"D","Value of Recreational Day",{"$f":"E32*('PRICES AND ECI 2013'!$AA$4/'PRICES AND ECI 2013'!$T$4)","v":11.555567956349206},10,5,null,"2006 NCHRP= $10, Adjusted to 2013 with CPI; HDR estimate=$5"]
[null,null,"Existing User Benefit: Journey Ambience benefit for Off-road segregated cycle track relative to no facility (1996 British pounds)",4.7300000000000002E-2,null,null,"per minute per cyclist","Hopkinson & Wardman (1996)"]
[null,null,"1996 Exchange Rate (1 British pounds sterling = 1.5545 US dollars) mid year July 1 1996",1.5545,null,null,"1 pound in 1996 dollars","http://www.x-rates.com/cgi-bin/hlookup.cgi"]
[null,null,"Existing User Benefit per min (2010 US $)",{"$f":"D33*D34*(1+('PRICES AND ECI 2013'!$AA$4/'PRICES AND ECI 2013'!$T$4)-1)","v":8.4965606735925084E-2},null,null,null,"Adjusted to 2013 with CPI and converted to US $"]
[null,null,"Existing User Benefit per trip",{"$f":"D35*40","v":3.3986242694370032},null,null,"per trip for total TIGER II BeltLine trails","Assumed to be a 40 min trip, NHTS and NCHRP",null,{"$f":"1.3*3.3","v":4.29}]
[null,null,"Existing User Benefit per trip for Segment B",{"$f":"D36","v":3.3986242694370032},null,null,"per trip for total TIGER II BeltLine trails"]
[null,null,"Existing User Benefit per trip for Segment G",{"$f":"D37","v":3.3986242694370032},null,null,"per trip for total TIGER II BeltLine trails"]
[null,null,"Existing User Benefit per trip for Segment F",{"$f":"D38","v":3.3986242694370032},null,null,"per trip for total TIGER II BeltLine trails"]
[null,null,"Existing User Benefit per trip for Segment I",{"$f":"D39","v":3.3986242694370032},null,null,"per trip for total TIGER II BeltLine trails"]
[]
[null,null,"Mobility Benefit Assumptions - for cyclists (pedestrians are total counts)"]
[null,null,"Seasonal Use Days",95,null,110]
[null,null,"Rain Days",95,null,135]
[null,null,"Commuter Days",{"$f":"F45","v":250},null,{"$f":"50*5","v":250},null,"http://www.worldweather.org/093/c00268.htm"]
[null,null,"Commuter Annual factor",2,2,2,"2 trips per day (out and back)","This differs from atlanta beltline that was based on daily rides"]
[null,null,"Destination Days",365,null,365,null,"http://www.worldweather.org/093/c00268.htm"]
[null,null,"Destination Annual Factor",2,2,2,"2 trips per day (out and back)","This differs from atlanta beltline that was based on daily rides"]
[]
[null,null,"Reduced Auto Use Assumptions"]
[null,null,"Congestion savings per mile",{"$f":"E51*('PRICES AND ECI 2013'!$AA$4/'PRICES AND ECI 2013'!$T$4)","v":0.15022238343253969},0.13,null,"per mile","2006 NCHRP savings for urban areas; adjusted to 2013 with CPI"]
[null,null,"Trips per year",1,null,null,"Assumes that the original data is in annual trips","This differs from atlanta beltline that was based on daily rides"]
[null,null,"Average trip length cycling ",{"$f":"D58","v":4.5217142857142862},null,null,"miles","HDR Calculation based on average commutes"]
[null,null,"Percent drivers diverting to bike",0.1]
[]
[null,null,"Reduced Pavement Maintenance Assumptions"]
[null,null,"Reduced Pavement per mile",{"$f":"E57*('PRICES AND ECI 2013'!$AA$4/'PRICES AND ECI 2013'!$T$4)","v":0.15600016741071429},0.13500000000000001,null,"per mile","2006 NCHRP savings for urban areas; adjusted to 2015 with CPI"]
[null,null,"Average trip length cycling (miles)",{"$f":"(D100/60)*D98","v":4.5217142857142862},null,null,"miles","HDR Calculation based on average commutes"]
[null,null,"Average trip length walking (miles)",{"$f":"(D101/60)*D99","v":0.67083333333333339},null,null,"miles","HDR Calculation based on average commutes"]
[]
[null,null,"Other Benefits"]
[null,null,"Accident reduction near Cap",{"$f":"'Accident Data'!B19","v":0.6},null,null,null,"PennDOT"]
[null,null,"Percent Accident reduction for areas near Cap",0.2,null,null,null,"HDR Assumption"]
[null,null,"Total Daily Time Saved by Existing Pedestrians",{"$f":"'Pedestrian Counts'!B26","v":4653.5714285714294},null,null,"minutes/day","HDR Calculation based on pedestrian counts/times"]
[null,null,"Distance of Unsafe Mixed Traffic Travel near CAP",{"$f":"'Pedestrian Counts'!B23/5280","v":0.25853122608807882},null,null,"km (.26 miles = .42 km)","HDR Calculation"]
[null,null,"Insecurity in Walking/Biking in Mixed Traffic",0.25,null,".25 USD = 2.1 Norwegian Krones","per kilometer","Statens vegvesen, Handbok 140, 2006 from Norway."]
[]
[null,null,"Total Residential Property Value w/in 800 feet of CAP",16472700,null,null,"dollars","GIS Tax Assessor Data for properties w/in 800 feet of CAP"]
[null,null,"# of properties w/in 800 feet of CAP",179,null,null,"number residences"]
[null,null,"Average value w/in 800 feet of CAP",{"$f":"D68/D69","v":92026.256983240222},null,null,"dollars"]
[]
[null,null,"Total Residential Property Value w/in 1,500 feet of CAP",114835800,null,null,"dollars","GIS Tax Assessor Data for properties w/in 1,500 feet of CAP"]
[null,null,"# of properties w/in 1,500 feet of CAP",107,null,null,"number residences"]
[null,null,"Average value w/in 1,500 feet of CAP",{"$f":"D72/D73","v":1073231.7757009345},null,null,"dollars"]
[]
[null,null,"Property Value Premium w/in 800 feet of CAP",0.03,null,null,"2-3% of total property values","Measuring the Impact of Parks on Property Values, By Sarah Nicholls, Ph.D"]
[null,null,"Property Value Premium w/in 1,500 feet of CAP",2.5000000000000001E-2,null,null,"1-3% of total property values","Measuring the Impact of Parks on Property Values, By Sarah Nicholls, Ph.D"]
[]
[null,null,"Starting percentage for premium",0.4,null,null,"percent","HDR assumption"]
[null,null,"Period for full premium",10,null,null,"years","HDR assumption"]
[null,null,"Period for premium",20,null,null,"years"]
[]
[null,null,"Lifetime premium w/in 800 feet",{"$f":"D70*D76","v":2760.7877094972064},null,null,"dollars"]
[null,null,"Lifetime premium w/in 1,500 feet",{"$f":"D74*D77","v":26830.794392523363},null,null,"dollars"]
[null,null,"Average annual premium w/in 800 feet",{"$f":"D83/($D$81+0.5*$D$80*($D$79-1))","v":162.39927702924743},null,null,"dollars"]
[null,null,"Average annual premium w/in 1,500 feet",{"$f":"D84/($D$81+0.5*$D$80*($D$79-1))","v":1578.2820230896095},null,null,"dollars"]
[]
[null,null,"General Assumptions"]
[null,null,"Discount rate",7.0000000000000007E-2,null,7.0000000000000007E-2]
[null,null,"Construction Complete",2019]
[null,null,"Year 1 of Benefits Path",2019]
[null,null,"Last Year of Benefits",2050]
[null,null,"Annualization Factor",{"$f":"D45","v":250}]
[null,null,"Value of time (cycling)",{"$f":"'VALUE OF TIME'!C46","v":13.600614903229124},null,13.6,"per hour","USDOT TIGER VIII All purposes value of time"]
[null,null,"Value of time (walk)",25.8,null,25.8,"per hour","USDOT TIGER BCA guidance"]
[null,null,"Value of time growth rate",0.01,null,null,"percent","USDOT TIGER BCA guidance"]
[null,null,"Willingness to Travel",19.8,19.8,15,null,"NCHRP Report 552 - appendix D - Table 24"]
[null,null,"Cycling Speed ",{"$f":"(14.6*2.5+12.7)/3.5","v":14.057142857142859},null,null,"mph","Average speed for U.S. male cyclist is 14.6 mph; female U.S. cyclist is 12.7 mph - 2.5 more men commute by bike than women (http://www.sgbtoday.com/outdoor/2015-strava-insights-detail-u-s-cycling-and-running-landscape/)"]
[null,null,"Walking Speed ",3.5,null,null,"mph","HDR assumption"]
[null,null,"Average US Commute Time - Cyclists",19.3,null,null,"mins","http://www.census.gov/hhes/commuting/files/2014/acs-25.pdf"]
[null,null,"Average US Commute Time - Pedestrians",11.5,null,null,"mins","http://www.census.gov/hhes/commuting/files/2014/acs-25.pdf"]
[null,null,"Pedestrian commuter mode share Allegheny County",4.3999999999999997E-2,null,null,"percent","PA ACS data"]
[null,null,"Pedestrian commuter mode share Lower Hill District",0.13,null,null,"percent","ACS and median income from Census for Lower Hill Census Tracts"]
[null,null,"Cyclist commuter mode share Lower Hill District",7.0000000000000001E-3,null,null,"percent","ACS and median income from Census for Lower Hill Census Tracts"]
[null,null,"Population Lower Hill District",9457,null,null,"people","Lower Hill Census Tracts Total - US Bureau of the Census compiled by SEACAP"]
[null,null,"Total Commuters Lower Hill District",2913,null,null,"people","Lower Hill Census Tracts Total - US Bureau of the Census compiled by SEACAP"]
[]
[null,null,"Cost Assumptions"]
[null,null,"Total O&M Cost",165000,null,null,null,"HDR Calculation "]
[null,null,"Total Capital Cost",{"$f":"26440000","v":26440000},null,null,null,"HDR Estimate"]
[]
[null,null,"New Users"]
[null,null,"New User Factor - Cyclists",{"$f":"Users!I63","v":1.462},"2.93 to 1.39",null,null,"NCHRP New User factor adjusted by cyclist location"]
[null,null,"New User Factor - Pedestrians",1.25,null,null,null,"HDR Assumption"]
[]
[null,null,"Growth Rate Assumptions - Bike Riders - No Build"]
[null,null,"Growth Rate ",{"$f":"Population!C11","v":1.7151396082780528E-2},null,null,"percent","Calculated based on 2013 Lower Hill population and anticipated development"]
[]
[null,null,"Growth Rate Assumption - Ped - No Build"]
[null,null,"Growth Rate ",{"$f":"(D103/D102)*Population!C11","v":5.0674579335487933E-2},null,null,"percent","Adjusted Lower Hill population growth rate estimate to reflect larger share of pedestrians in Census Tracts"]
[]
[null,null,"Growth Rate Assumptions - Bike New Riders - Build"]
[null,null,"1-4 year annual growth rate",{"$f":"'Bicyclist Data'!C15","v":0.17649999999999999},null,null,"percent","Pittsburgh cyclist growth rate 2000-2012"]
[null,null,"5-10 year annual growth rate",{"$f":"'Bicyclist Data'!C15","v":0.17649999999999999},null,null,"percent","Pittsburgh cyclist growth rate 2000-2012"]
[null,null,"10+ year annual growth rate",{"$f":"'Bicyclist Data'!C16","v":0.105},null,null,"percent","Pittsburgh cyclist growth rate 1990-2013"]
[]
[null,null,"Growth Rate Assumptions - Ped  New Walkers - Build"]
[null,null,"1-4 year annual growth rate",{"$f":"($D$103/$D$102)*2.4%","v":7.0909090909090922E-2},null,null,"percent","2012 Downtown Pittsburgh Pedestrian Traffic Study. Executive Summary, p 1. Adjusted 2.4% pedestrian growth in Pittsburgh Downtown to reflect higher share of pedestrian commuters in Lower Hill."]
[null,null,"5-10 year annual growth rate",{"$f":"($D$103/$D$102)*2.4%","v":7.0909090909090922E-2},null,null,"percent","2013 Downtown Pittsburgh Pedestrian Traffic Study. Executive Summary, p 1. Adjusted 2.4% pedestrian growth in Pittsburgh Downtown to reflect higher share of pedestrian commuters in Lower Hill."]
[null,null,"10+ year annual growth rate",2.4E-2,null,null,"percent","2014 Downtown Pittsburgh Pedestrian Traffic Study. Executive Summary, p 1. 2.4% pedestrian growth in Pittsburgh Downtown."]
[null,null,"Pedestrian Environment Impacts",{"$f":"($D$103/$D$102)*2.4%","v":7.0909090909090922E-2}]
[null,null,"Street lightings",7.0909090909090922E-2,null,null,"per kilometer","Heuman 2005"]
[null,null,"Crowding",7.0909090909090922E-2,null,null,"per kilometer","Heuman 2005"]
[null,null,"Kerb level",7.0909090909090922E-2,null,null,"per kilometer","Heuman 2005"]
[null,null,"Information Panels",7.0909090909090922E-2,null,null,"per kilometer","Heuman 2005"]
[null,null,"Pavement Evenness",7.0909090909090922E-2,null,null,"per kilometer","Heuman 2005"]
[null,null,"Directional signage",7.0909090909090922E-2,null,null,"per kilometer","Heuman 2005"]
[null,null,"Benches",7.0909090909090922E-2,null,null,"per kilometer","Heuman 2005"]
[null,null,"Total Pedestrian Environment Impacts (2005 British Pounds)",7.0909090909090922E-2,null,null,"per kilometer","Sum of values for Lighting, Informational Panels, Directional signage, and benches"]
[null,null,"Miles per km",7.0909090909090922E-2,null,null,"per kilometer"]
[null,null,"2005 Exchange Rate",7.0909090909090922E-2,null,null,"1 pound in 2005 dollars","http://www.x-rates.com/cgi-bin/hlookup.cgi"]
[null,null,"Total Pedestrian Environment Impacts (2010 $) per mile",7.0909090909090922E-2,null,null,"per mile","Adjusted to 2013 with CPI and converted to US$"]
[null,null,"Total Pedestrian Environment Impacts per hour ",7.0909090909090922E-2,null,null,"per hour"]
[null,null,"Total Pedestrian Environment Impacts for all segments",7.0909090909090922E-2,null,null,"for total TIGER II BeltLine trails","Assumes 1/2 hour recreational walk"]
[null,null,"Total Pedestrian Environment Impacts for SRT",7.0909090909090922E-2]
[null,null,"Total Pedestrian Environment Impacts for North",7.0909090909090922E-2]
[null,null,"Total Pedestrian Environment Impacts for South",7.0909090909090922E-2]
[null,null,"Total Pedestrian Environment Impacts for Seg I",7.0909090909090922E-2,null,null,null,"Deleted 2014"]
[null,null,"Miles traveled per hour of walking",7.0909090909090922E-2,null,null,"mph for walking","Assumption"]
[null,null,"Miles traveled per half hour of walking",7.0909090909090922E-2,null,null,"miles per half hour of walking"]
[null,null,null,7.0909090909090922E-2]
[null,null,"Commuting Pedestrian Benefit per trip ",7.0909090909090922E-2,null,null,"assumes walk half mile to MARTA rail station"]
[null,null,"Transit dependent population in project area",7.0909090909090922E-2,null,null,"percent"]
[null,null,"Transit dependent population in project area",7.0909090909090922E-2,null,null,"percent"]
[null,null,"Transit dependent population in project area",7.0909090909090922E-2,null,null,"percent","Deleted 2014"]
[null,null,null,7.0909090909090922E-2]
[null,null,"Costs include Transit Prep costs (Yes =1, No =0)",7.0909090909090922E-2,null,null,"Transit prep costs include concrete walls, masonry and metal","IM NOT TOUCHING THIS<,BUT THEY DO NOT INCLUDE TRANSIT PREP 2013"]

{"sheet":"Users","index":4,"n_rows":69,"n_cols":41,"rows_kept":69,"cut":false,"hidden":false,"merged":[[1,5,1,8],[1,0,2,0],[1,1,1,4]]}
["TIGER APPLICATION USERS "]
["User","Current"]
[null,"Weekday",null,"Annually"]
["Bicyclists - Commuter",{"$f":"'Bicyclist Data'!B4","v":40.199399999999997},null,{"$f":"B4*Assumptions!$D$93","v":10049.849999999999}]
["Bike Share",{"$f":"'Bicyclist Data'!B11","v":246},null,{"$f":"B5*Assumptions!$D$93","v":61500}]
["Pedestrians - Commuter",{"$f":"'Pedestrian Counts'!B21","v":5319},null,{"$f":"B6*Assumptions!$D$93","v":1329750}]
["Pedestrians",{"$f":"'Pedestrian Counts'!B20","v":6574},null,{"$f":"B7*Assumptions!$D$93","v":1643500}]
[]
["Source: Pedestrian counts obtained by HDR"]
[]
["Pedestrian Commuters/Total Pedestrians",{"$f":"(B31+C31)/B7","v":0.72071797992090048}]
[]
["NO-BUILD DEMAND",2016,2017,{"$f":"C13+1","v":2018},{"$f":"D13+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,{"$f":"Z13+1","v":2041},2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055]
["Bicyclists - Commuter",{"$f":"B4+B5*'Additional References'!R3","v":52.499399999999994},{"$f":"B14*(1+Assumptions!$D$117)","v":53.399838003508322},{"$f":"C14*(1+Assumptions!$D$117)","v":54.31571977586281},{"$f":"D14*(1+Assumptions!$D$117)","v":55.24731019925995},{"$f":"E14*(1+Assumptions!$D$117)","v":56.194878698995694},{"$f":"F14*(1+Assumptions!$D$117)","v":57.158699321385974},{"$f":"G14*(1+Assumptions!$D$117)","v":58.139050813023623},{"$f":"H14*(1+Assumptions!$D$117)","v":59.136216701394694},{"$f":"I14*(1+Assumptions!$D$117)","v":60.150485376877455},{"$f":"J14*(1+Assumptions!$D$117)","v":61.182150176147779},{"$f":"K14*(1+Assumptions!$D$117)","v":62.231509467015044},{"$f":"L14*(1+Assumptions!$D$117)","v":63.298866734713123},{"$f":"M14*(1+Assumptions!$D$117)","v":64.384530669671321},{"$f":"N14*(1+Assumptions!$D$117)","v":65.488815256790787},{"$f":"O14*(1+Assumptions!$D$117)","v":66.612039866252047},{"$f":"P14*(1+Assumptions!$D$117)","v":67.754529345880101},{"$f":"Q14*(1+Assumptions!$D$117)","v":68.916614115093665},{"$f":"R14*(1+Assumptions!$D$117)","v":70.098630260465782},{"$f":"S14*(1+Assumptions!$D$117)","v":71.30091963292341},{"$f":"T14*(1+Assumptions!$D$117)","v":72.523829946614185},{"$f":"U14*(1+Assumptions!$D$117)","v":73.767714879468784},{"$f":"V14*(1+Assumptions!$D$117)","v":75.03293417548818},{"$f":"W14*(1+Assumptions!$D$117)","v":76.319853748785178},{"$f":"X14*(1+Assumptions!$D$117)","v":77.628845789410477},{"$f":"Y14*(1+Assumptions!$D$117)","v":78.960288870993736},{"$f":"Z14*(1+Assumptions!$D$117)","v":80.314568060230911},{"$f":"AA14*(1+Assumptions!$D$117)","v":81.692075028249363},{"$f":"AB14*(1+Assumptions!$D$117)","v":83.093208163883091},{"$f":"AC14*(1+Assumptions!$D$117)","v":84.518372688890778},{"$f":"AD14*(1+Assumptions!$D$117)","v":85.967980775149996},{"$f":"AE14*(1+Assumptions!$D$117)","v":87.442451663861448},{"$f":"AF14*(1+Assumptions!$D$117)","v":88.942211786797728},{"$f":"AG14*(1+Assumptions!$D$117)","v":90.467694889631645},{"$f":"AH14*(1+Assumptions!$D$117)","v":92.019342157379853},{"$f":"AI14*(1+Assumptions!$D$117)","v":93.59760234199797},{"$f":"AJ14*(1+Assumptions!$D$117)","v":95.202931892164159},{"$f":"AK14*(1+Assumptions!$D$117)","v":96.835795085288638},{"$f":"AL14*(1+Assumptions!$D$117)","v":98.496664161787393},{"$f":"AM14*(1+Assumptions!$D$117)","v":100.18601946165882},{"$f":"AN14*(1+Assumptions!$D$117)","v":101.90434956340287}]
["Bicyclists - Utility",{"$f":"(B5-B5*'Additional References'!R3)*('Additional References'!R18+'Additional References'!R19+'Additional References'!R18)","v":84.529787234042544},{"$f":"B15*(1+Assumptions!$D$117)","v":85.979591095686771},{"$f":"C15*(1+Assumptions!$D$117)","v":87.454261117604403},{"$f":"D15*(1+Assumptions!$D$117)","v":88.954223789159343},{"$f":"E15*(1+Assumptions!$D$117)","v":90.479912914603503},{"$f":"F15*(1+Assumptions!$D$117)","v":92.031769738537349},{"$f":"G15*(1+Assumptions!$D$117)","v":93.610243073522255},{"$f":"H15*(1+Assumptions!$D$117)","v":95.215789429881596},{"$f":"I15*(1+Assumptions!$D$117)","v":96.848873147728114},{"$f":"J15*(1+Assumptions!$D$117)","v":98.509966531255756},{"$f":"K15*(1+Assumptions!$D$117)","v":100.19954998533477},{"$f":"L15*(1+Assumptions!$D$117)","v":101.9181121544496},{"$f":"M15*(1+Assumptions!$D$117)","v":103.66615006401982},{"$f":"N15*(1+Assumptions!$D$117)","v":105.44416926414478},{"$f":"O15*(1+Assumptions!$D$117)","v":107.25268397581387},{"$f":"P15*(1+Assumptions!$D$117)","v":109.09221723962433},{"$f":"Q15*(1+Assumptions!$D$117)","v":110.96330106704987},{"$f":"R15*(1+Assumptions!$D$117)","v":112.86647659430366},{"$f":"S15*(1+Assumptions!$D$117)","v":114.80229423884043},{"$f":"T15*(1+Assumptions!$D$117)","v":116.7713138585427},{"$f":"U15*(1+Assumptions!$D$117)","v":118.77410491363723},{"$f":"V15*(1+Assumptions!$D$117)","v":120.81124663138874},{"$f":"W15*(1+Assumptions!$D$117)","v":122.88332817361817},{"$f":"X15*(1+Assumptions!$D$117)","v":124.99094880709418},{"$f":"Y15*(1+Assumptions!$D$117)","v":127.13471807684719},{"$f":"Z15*(1+Assumptions!$D$117)","v":129.31525598245582},{"$f":"AA15*(1+Assumptions!$D$117)","v":131.53319315735706},{"$f":"AB15*(1+Assumptions!$D$117)","v":133.78917105123176},{"$f":"AC15*(1+Assumptions!$D$117)","v":136.08384211551831},{"$f":"AD15*(1+Assumptions!$D$117)","v":138.41786999210814},{"$f":"AE15*(1+Assumptions!$D$117)","v":140.7919297052776},{"$f":"AF15*(1+Assumptions!$D$117)","v":143.20670785691181},{"$f":"AG15*(1+Assumptions!$D$117)","v":145.66290282507674},{"$f":"AH15*(1+Assumptions!$D$117)","v":148.16122496599721},{"$f":"AI15*(1+Assumptions!$D$117)","v":150.70239681949897},{"$f":"AJ15*(1+Assumptions!$D$117)","v":153.28715331797457},{"$f":"AK15*(1+Assumptions!$D$117)","v":155.91624199893306},{"$f":"AL15*(1+Assumptions!$D$117)","v":158.59042322119541},{"$f":"AM15*(1+Assumptions!$D$117)","v":161.31047038479792},{"$f":"AN15*(1+Assumptions!$D$117)","v":164.07717015466721}]
["Pedestrians - Commuter",{"$f":"B6","v":5319},{"$f":"B16*(1+Assumptions!$D$120)","v":5588.53808748546},{"$f":"C16*(1+Assumptions!$D$120)","v":5871.7349041691377},{"$f":"D16*(1+Assumptions!$D$120)","v":6169.2826004074104},{"$f":"E16*(1+Assumptions!$D$120)","v":6481.9084009848011},{"$f":"F16*(1+Assumptions!$D$120)","v":6810.3763824958714},{"$f":"G16*(1+Assumptions!$D$120)","v":7155.4893407951913},{"$f":"H16*(1+Assumptions!$D$120)","v":7518.0907530795557},{"$f":"I16*(1+Assumptions!$D$120)","v":7899.066839397884},{"$f":"J16*(1+Assumptions!$D$120)","v":8299.3487286272739},{"$f":"K16*(1+Assumptions!$D$120)","v":8719.9147342089782},{"$f":"L16*(1+Assumptions!$D$120)","v":9161.7927452063414},{"$f":"M16*(1+Assumptions!$D$120)","v":9626.062738528597},{"$f":"N16*(1+Assumptions!$D$120)","v":10113.859418460548},{"$f":"O16*(1+Assumptions!$D$120)","v":10626.3749899493},{"$f":"P16*(1+Assumptions!$D$120)","v":11164.862072426129},{"$f":"Q16*(1+Assumptions!$D$120)","v":11730.636761285066},{"$f":"R16*(1+Assumptions!$D$120)","v":12325.081844500597},{"$f":"S16*(1+Assumptions!$D$120)","v":12949.650182246125},{"$f":"T16*(1+Assumptions!$D$120)","v":13605.868257773172},{"$f":"U16*(1+Assumptions!$D$120)","v":14295.339908229897},{"$f":"V16*(1+Assumptions!$D$120)","v":15019.750244537259},{"$f":"W16*(1+Assumptions!$D$120)","v":15780.869769903276},{"$f":"X16*(1+Assumptions!$D$120)","v":16580.558707041244},{"$f":"Y16*(1+Assumptions!$D$120)","v":17420.771544667921},{"$f":"Z16*(1+Assumptions!$D$120)","v":18303.561814393604},{"$f":"AA16*(1+Assumptions!$D$120)","v":19231.087109679102},{"$f":"AB16*(1+Assumptions!$D$120)","v":20205.614359126215},{"$f":"AC16*(1+Assumptions!$D$120)","v":21229.52536699003},{"$f":"AD16*(1+Assumptions!$D$120)","v":22305.322634454318},{"$f":"AE16*(1+Assumptions!$D$120)","v":23435.635475897627},{"$f":"AF16*(1+Assumptions!$D$120)","v":24623.226445098575},{"$f":"AG16*(1+Assumptions!$D$120)","v":25870.998087086406},{"$f":"AH16*(1+Assumptions!$D$120)","v":27182.000032138723},{"$f":"AI16*(1+Assumptions!$D$120)","v":28559.436449264573},{"$f":"AJ16*(1+Assumptions!$D$120)","v":30006.673877389654},{"$f":"AK16*(1+Assumptions!$D$120)","v":31527.249453383549},{"$f":"AL16*(1+Assumptions!$D$120)","v":33124.879557038752},{"$f":"AM16*(1+Assumptions!$D$120)","v":34803.468894130398},{"$f":"AN16*(1+Assumptions!$D$120)","v":36567.120039756192}]
["Pedestrians - Utility",{"$f":"(B7-B16)*Assumptions!D17","v":134.23363475716721},{"$f":"B17*(1+Assumptions!$D$120)","v":141.03586773116018},{"$f":"C17*(1+Assumptions!$D$120)","v":148.18280099965224},{"$f":"D17*(1+Assumptions!$D$120)","v":155.69190210506395},{"$f":"E17*(1+Assumptions!$D$120)","v":163.58152375018003},{"$f":"F17*(1+Assumptions!$D$120)","v":171.87094865327853},{"$f":"G17*(1+Assumptions!$D$120)","v":180.58043667627467},{"$f":"H17*(1+Assumptions!$D$120)","v":189.7312743410636},{"$f":"I17*(1+Assumptions!$D$120)","v":199.34582685508303},{"$f":"J17*(1+Assumptions!$D$120)","v":209.44759277324937},{"$f":"K17*(1+Assumptions!$D$120)","v":220.06126142986435},{"$f":"L17*(1+Assumptions!$D$120)","v":231.21277328085955},{"$f":"M17*(1+Assumptions!$D$120)","v":242.92938330385866},{"$f":"N17*(1+Assumptions!$D$120)","v":255.2397276110112},{"$f":"O17*(1+Assumptions!$D$120)","v":268.17389343740371},{"$f":"P17*(1+Assumptions!$D$120)","v":281.76349267610408},{"$f":"Q17*(1+Assumptions!$D$120)","v":296.0417391395635},{"$f":"R17*(1+Assumptions!$D$120)","v":311.04352973620712},{"$f":"S17*(1+Assumptions!$D$120)","v":326.80552976061472},{"$f":"T17*(1+Assumptions!$D$120)","v":343.36626250574517},{"$f":"U17*(1+Assumptions!$D$120)","v":360.76620341622254},{"$f":"V17*(1+Assumptions!$D$120)","v":379.04787901280065},{"$f":"W17*(1+Assumptions!$D$120)","v":398.25597082978322},{"$f":"X17*(1+Assumptions!$D$120)","v":418.43742461942884},{"$f":"Y17*(1+Assumptions!$D$120)","v":439.64156509024332},{"$f":"Z17*(1+Assumptions!$D$120)","v":461.92021645958692},{"$f":"AA17*(1+Assumptions!$D$120)","v":485.32782911523401},{"$f":"AB17*(1+Assumptions!$D$120)","v":509.92161269545403},{"$f":"AC17*(1+Assumptions!$D$120)","v":535.7616759128698},{"$f":"AD17*(1+Assumptions!$D$120)","v":562.91117346383044},{"$f":"AE17*(1+Assumptions!$D$120)","v":591.4364603823559},{"$f":"AF17*(1+Assumptions!$D$120)","v":621.40725421590173},{"$f":"AG17*(1+Assumptions!$D$120)","v":652.89680541931318},{"$f":"AH17*(1+Assumptions!$D$120)","v":685.9820763834208},{"$f":"AI17*(1+Assumptions!$D$120)","v":720.74392953583515},{"$f":"AJ17*(1+Assumptions!$D$120)","v":757.26732497367016},{"$f":"AK17*(1+Assumptions!$D$120)","v":795.64152811122108},{"$f":"AL17*(1+Assumptions!$D$120)","v":835.96032785010198},{"$f":"AM17*(1+Assumptions!$D$120)","v":878.32226580506244},{"$f":"AN17*(1+Assumptions!$D$120)","v":922.83087714572662}]
[]
[]
["BUILD",2016,2017,{"$f":"C20+1","v":2018},{"$f":"D20+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,{"$f":"Z20+1","v":2041},2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055]
["Bicyclists - Commuter",{"$f":"B14*(Assumptions!$D$113-1)","v":24.254722799999996},{"$f":"B21*(1+Assumptions!$D$123)","v":28.535681374199992},{"$f":"C21*(1+Assumptions!$D$123)","v":33.572229136746287},{"$f":"D21*(1+Assumptions!$D$123)","v":39.497727579382001},{"$f":"E21*(1+Assumptions!$D$123)","v":46.469076497142922},{"$f":"F21*(1+Assumptions!$D$124)","v":54.670868498888645},{"$f":"G21*(1+Assumptions!$D$124)","v":64.320276788942479},{"$f":"H21*(1+Assumptions!$D$124)","v":75.672805642190824},{"$f":"I21*(1+Assumptions!$D$124)","v":89.029055838037493},{"$f":"J21*(1+Assumptions!$D$124)","v":104.7426841934511},{"$f":"K21*(1+Assumptions!$D$124)","v":123.2297679535952},{"$f":"L21*(1+Assumptions!$D$125)","v":136.16889358872268},{"$f":"M21*(1+Assumptions!$D$125)","v":150.46662741553857},{"$f":"N21*(1+Assumptions!$D$125)","v":166.26562329417013},{"$f":"O21*(1+Assumptions!$D$125)","v":183.723513740058},{"$f":"P21*(1+Assumptions!$D$125)","v":203.01448268276408},{"$f":"Q21*(1+Assumptions!$D$125)","v":224.33100336445432},{"$f":"R21*(1+Assumptions!$D$125)","v":247.88575871772201},{"$f":"S21*(1+Assumptions!$D$125)","v":273.91376338308282},{"$f":"T21*(1+Assumptions!$D$125)","v":302.6747085383065},{"$f":"U21*(1+Assumptions!$D$125)","v":334.45555293482869},{"$f":"V21*(1+Assumptions!$D$125)","v":369.57338599298572},{"$f":"W21*(1+Assumptions!$D$125)","v":408.37859152224922},{"$f":"X21*(1+Assumptions!$D$125)","v":451.25834363208537},{"$f":"Y21*(1+Assumptions!$D$125)","v":498.64046971345431},{"$f":"Z21*(1+Assumptions!$D$125)","v":550.99771903336705},{"$f":"AA21*(1+Assumptions!$D$125)","v":608.85247953187059},{"$f":"AB21*(1+Assumptions!$D$125)","v":672.78198988271697},{"$f":"AC21*(1+Assumptions!$D$125)","v":743.42409882040226},{"$f":"AD21*(1+Assumptions!$D$125)","v":821.48362919654448},{"$f":"AE21*(1+Assumptions!$D$125)","v":907.73941026218165},{"$f":"AF21*(1+Assumptions!$D$125)","v":1003.0520483397107},{"$f":"AG21*(1+Assumptions!$D$125)","v":1108.3725134153804},{"$f":"AH21*(1+Assumptions!$D$125)","v":1224.7516273239953},{"$f":"AI21*(1+Assumptions!$D$125)","v":1353.3505481930149},{"$f":"AJ21*(1+Assumptions!$D$125)","v":1495.4523557532814},{"$f":"AK21*(1+Assumptions!$D$125)","v":1652.4748531073758},{"$f":"AL21*(1+Assumptions!$D$125)","v":1825.9847126836503},{"$f":"AM21*(1+Assumptions!$D$125)","v":2017.7131075154334},{"$f":"AN21*(1+Assumptions!$D$125)","v":2229.572983804554}]
["Bicyclists - Utility",{"$f":"B15*(Assumptions!$D$113-1)","v":39.052761702127654},{"$f":"B22*(1+Assumptions!$D$123)","v":45.945574142553177},{"$f":"C22*(1+Assumptions!$D$123)","v":54.054967978713805},{"$f":"D22*(1+Assumptions!$D$123)","v":63.595669826956787},{"$f":"E22*(1+Assumptions!$D$123)","v":74.820305551414648},{"$f":"F22*(1+Assumptions!$D$124)","v":88.026089481239325},{"$f":"G22*(1+Assumptions!$D$124)","v":103.56269427467805},{"$f":"H22*(1+Assumptions!$D$124)","v":121.84150981415871},{"$f":"I22*(1+Assumptions!$D$124)","v":143.3465362963577},{"$f":"J22*(1+Assumptions!$D$124)","v":168.64719995266481},{"$f":"K22*(1+Assumptions!$D$124)","v":198.41343074431012},{"$f":"L22*(1+Assumptions!$D$125)","v":219.24684097246268},{"$f":"M22*(1+Assumptions!$D$125)","v":242.26775927457126},{"$f":"N22*(1+Assumptions!$D$125)","v":267.70587399840122},{"$f":"O22*(1+Assumptions!$D$125)","v":295.81499076823332},{"$f":"P22*(1+Assumptions!$D$125)","v":326.87556479889781},{"$f":"Q22*(1+Assumptions!$D$125)","v":361.1974991027821},{"$f":"R22*(1+Assumptions!$D$125)","v":399.12323650857422},{"$f":"S22*(1+Assumptions!$D$125)","v":441.03117634197451},{"$f":"T22*(1+Assumptions!$D$125)","v":487.33944985788185},{"$f":"U22*(1+Assumptions!$D$125)","v":538.51009209295944},{"$f":"V22*(1+Assumptions!$D$125)","v":595.05365176272016},{"$f":"W22*(1+Assumptions!$D$125)","v":657.53428519780573},{"$f":"X22*(1+Assumptions!$D$125)","v":726.57538514357532},{"$f":"Y22*(1+Assumptions!$D$125)","v":802.86580058365075},{"$f":"Z22*(1+Assumptions!$D$125)","v":887.16670964493403},{"$f":"AA22*(1+Assumptions!$D$125)","v":980.31921415765214},{"$f":"AB22*(1+Assumptions!$D$125)","v":1083.2527316442056},{"$f":"AC22*(1+Assumptions!$D$125)","v":1196.9942684668472},{"$f":"AD22*(1+Assumptions!$D$125)","v":1322.6786666558662},{"$f":"AE22*(1+Assumptions!$D$125)","v":1461.5599266547322},{"$f":"AF22*(1+Assumptions!$D$125)","v":1615.0237189534791},{"$f":"AG22*(1+Assumptions!$D$125)","v":1784.6012094435944},{"$f":"AH22*(1+Assumptions!$D$125)","v":1971.9843364351718},{"$f":"AI22*(1+Assumptions!$D$125)","v":2179.0426917608647},{"$f":"AJ22*(1+Assumptions!$D$125)","v":2407.8421743957556},{"$f":"AK22*(1+Assumptions!$D$125)","v":2660.66560270731},{"$f":"AL22*(1+Assumptions!$D$125)","v":2940.0354909915773},{"$f":"AM22*(1+Assumptions!$D$125)","v":3248.739217545693},{"$f":"AN22*(1+Assumptions!$D$125)","v":3589.8568353879909}]
["Pedestrians - Commuter",{"$f":"B16*(Assumptions!$D$114-1)","v":1329.75},{"$f":"B23*(1+Assumptions!$D$128)","v":1424.0413636363635},{"$f":"C23*(1+Assumptions!$D$128)","v":1525.0188421487601},{"$f":"D23*(1+Assumptions!$D$128)","v":1633.1565418647629},{"$f":"E23*(1+Assumptions!$D$128)","v":1748.9621875606276},{"$f":"F23*(1+Assumptions!$D$129)","v":1872.9795063149265},{"$f":"G23*(1+Assumptions!$D$129)","v":2005.7907803990756},{"$f":"H23*(1+Assumptions!$D$129)","v":2148.0195811910098},{"$f":"I23*(1+Assumptions!$D$129)","v":2300.3336969481902},{"$f":"J23*(1+Assumptions!$D$129)","v":2463.4482681863342},{"$f":"K23*(1+Assumptions!$D$129)","v":2638.1291453850013},{"$f":"L23*(1+Assumptions!$D$130)","v":2701.4442448742416},{"$f":"M23*(1+Assumptions!$D$130)","v":2766.2789067512235},{"$f":"N23*(1+Assumptions!$D$130)","v":2832.669600513253},{"$f":"O23*(1+Assumptions!$D$130)","v":2900.6536709255711},{"$f":"P23*(1+Assumptions!$D$130)","v":2970.269359027785},{"$f":"Q23*(1+Assumptions!$D$130)","v":3041.5558236444517},{"$f":"R23*(1+Assumptions!$D$130)","v":3114.5531634119188},{"$f":"S23*(1+Assumptions!$D$130)","v":3189.3024393338051},{"$f":"T23*(1+Assumptions!$D$130)","v":3265.8456978778163},{"$f":"U23*(1+Assumptions!$D$130)","v":3344.2259946268841},{"$f":"V23*(1+Assumptions!$D$130)","v":3424.4874184979294},{"$f":"W23*(1+Assumptions!$D$130)","v":3506.67511654188},{"$f":"X23*(1+Assumptions!$D$130)","v":3590.8353193388853},{"$f":"Y23*(1+Assumptions!$D$130)","v":3677.0153670030186},{"$f":"Z23*(1+Assumptions!$D$130)","v":3765.263735811091},{"$f":"AA23*(1+Assumptions!$D$130)","v":3855.6300654705574},{"$f":"AB23*(1+Assumptions!$D$130)","v":3948.1651870418509},{"$f":"AC23*(1+Assumptions!$D$130)","v":4042.9211515308552},{"$f":"AD23*(1+Assumptions!$D$130)","v":4139.9512591675957},{"$f":"AE23*(1+Assumptions!$D$130)","v":4239.3100893876181},{"$f":"AF23*(1+Assumptions!$D$130)","v":4341.0535315329207},{"$f":"AG23*(1+Assumptions!$D$130)","v":4445.2388162897105},{"$f":"AH23*(1+Assumptions!$D$130)","v":4551.9245478806633},{"$f":"AI23*(1+Assumptions!$D$130)","v":4661.1707370297991},{"$f":"AJ23*(1+Assumptions!$D$130)","v":4773.0388347185144},{"$f":"AK23*(1+Assumptions!$D$130)","v":4887.5917667517588},{"$f":"AL23*(1+Assumptions!$D$130)","v":5004.8939691538008},{"$f":"AM23*(1+Assumptions!$D$130)","v":5125.011424413492},{"$f":"AN23*(1+Assumptions!$D$130)","v":5248.0116985994164}]
["Pedestrians - Utility",{"$f":"B17*(Assumptions!$D$114-1)","v":33.558408689291802},{"$f":"B24*(1+Assumptions!$D$128)","v":35.938004941805218},{"$f":"C24*(1+Assumptions!$D$128)","v":38.486336201315041},{"$f":"D24*(1+Assumptions!$D$128)","v":41.215367313771921},{"$f":"E24*(1+Assumptions!$D$128)","v":44.137911541475745},{"$f":"F24*(1+Assumptions!$D$129)","v":47.267690723507656},{"$f":"G24*(1+Assumptions!$D$129)","v":50.619399702083648},{"$f":"H24*(1+Assumptions!$D$129)","v":54.208775317322299},{"$f":"I24*(1+Assumptions!$D$129)","v":58.052670294368781},{"$f":"J24*(1+Assumptions!$D$129)","v":62.169132369787654},{"$f":"K24*(1+Assumptions!$D$129)","v":66.577489028736224},{"$f":"L24*(1+Assumptions!$D$130)","v":68.175348765425895},{"$f":"M24*(1+Assumptions!$D$130)","v":69.811557135796122},{"$f":"N24*(1+Assumptions!$D$130)","v":71.487034507055228},{"$f":"O24*(1+Assumptions!$D$130)","v":73.202723335224547},{"$f":"P24*(1+Assumptions!$D$130)","v":74.959588695269943},{"$f":"Q24*(1+Assumptions!$D$130)","v":76.758618823956425},{"$f":"R24*(1+Assumptions!$D$130)","v":78.600825675731386},{"$f":"S24*(1+Assumptions!$D$130)","v":80.48724549194894},{"$f":"T24*(1+Assumptions!$D$130)","v":82.418939383755713},{"$f":"U24*(1+Assumptions!$D$130)","v":84.396993928965856},{"$f":"V24*(1+Assumptions!$D$130)","v":86.422521783261033},{"$f":"W24*(1+Assumptions!$D$130)","v":88.496662306059292},{"$f":"X24*(1+Assumptions!$D$130)","v":90.620582201404716},{"$f":"Y24*(1+Assumptions!$D$130)","v":92.795476174238431},{"$f":"Z24*(1+Assumptions!$D$130)","v":95.022567602420153},{"$f":"AA24*(1+Assumptions!$D$130)","v":97.303109224878241},{"$f":"AB24*(1+Assumptions!$D$130)","v":99.638383846275318},{"$f":"AC24*(1+Assumptions!$D$130)","v":102.02970505858593},{"$f":"AD24*(1+Assumptions!$D$130)","v":104.478417979992},{"$f":"AE24*(1+Assumptions!$D$130)","v":106.98590001151182},{"$f":"AF24*(1+Assumptions!$D$130)","v":109.5535616117881},{"$f":"AG24*(1+Assumptions!$D$130)","v":112.18284709047101},{"$f":"AH24*(1+Assumptions!$D$130)","v":114.87523542064233},{"$f":"AI24*(1+Assumptions!$D$130)","v":117.63224107073775},{"$f":"AJ24*(1+Assumptions!$D$130)","v":120.45541485643545},{"$f":"AK24*(1+Assumptions!$D$130)","v":123.34634481298991},{"$f":"AL24*(1+Assumptions!$D$130)","v":126.30665708850167},{"$f":"AM24*(1+Assumptions!$D$130)","v":129.33801685862571},{"$f":"AN24*(1+Assumptions!$D$130)","v":132.44212926323272}]
[]
[]
["COMMUTER PEDESTRIANS","6:30-9:15","3:00-6:00",null,null,"Bedford Avenue Park Sidewalk to Nowhere"]
["Chatham",{"$f":"82+265+222+33+23","v":625},{"$f":"151+261+166+28","v":606},null,null,"Friday April 8, 2016"]
["Centre",{"$f":"108+461+418+36+30","v":1053},{"$f":"406+560+401+77","v":1444},null,null,"TIME ","To Lower Hill","To Downtown"]
["Bigelow",{"$f":"90+189+153+20+18","v":470},{"$f":"129+231+161+19","v":540},null,null,"6:30 - 6:45 AM ",0,9]
[null,{"$f":"SUM(B28:B30)","v":2148},{"$f":"SUM(C28:C30)","v":2590},null,null,"6:45 - 7:00 AM ",0,5]
[null,null,null,null,null,"7:00 - 7:15 AM",0,4]
["Dangerous walkers during commute times",{"$f":"G40+H40+G51+H51","v":101},null,null,null,"7:15 - 7:30 AM",0,4]
["Estimated dangerous walkers utility",{"$f":"(B33*B15)/B14","v":162.6210682529381},null,null,null,"7:30 - 7:45 AM",0,3]
[null,null,null,null,null,"7:45 - 8:00 AM",0,6]
[null,null,null,null,null,"8:00 - 8:15 AM",0,3]
[null,null,null,null,null,"8:15 - 8:30 AM",0,2]
[null,null,null,null,null,"8:30 - 8:45 AM",0,2]
[null,null,null,null,null,"8:45 - 9:00 AM",0,1]
[null,null,null,null,null,null,{"$f":"SUM(G30:G39)","v":0},{"$f":"SUM(H30:H39)","v":39}]
[null,null,null,null,null,"Thursday April 7, 2016"]
[null,null,null,null,null,"TIME ","To Lower Hill","To Downtown"]
[null,null,null,null,null,"4:00 - 4:15 PM ",22,2]
[null,null,null,null,null,"4:15 - 4:30 PM ",5,1]
[null,null,null,null,null,"4:30 - 4:45 PM ",14,1]
[null,null,null,null,null,"4:45 - 5:00 PM ",2,1]
[null,null,null,null,null,"5:00 - 5:15 PM",7,0]
[null,null,null,null,null,"5:15 - 5:30 PM",3,0]
[null,null,null,null,null,"5:30 - 5:45 PM",3,0]
[null,null,null,null,null,"5:45 - 6:00 PM",0,1]
[null,null,null,null,null,null,{"$f":"SUM(G43:G50)","v":56},{"$f":"SUM(H43:H50)","v":6}]
[]
[]
["Row Labels","Sum of Walk","Sum of Bicycle","Sum of Walk mode share","Sum of Bicycle mode share","Sum of Population","Sum of Total commuters","Total Population","NCHRP Factor"]
["Census Tract 305, Allegheny County, Pennsylvania",55,2,0.124,5.0000000000000001E-3,2304,444,2256,2.11]
["Census Tract 501, Allegheny County, Pennsylvania",35,0,0.05,0,1805,702,1707,2.11]
["Census Tract 506, Allegheny County, Pennsylvania",36,0,5.3999999999999999E-2,0,1850,668,2057,"n/a"]
["Census Tract 509, Allegheny County, Pennsylvania",32,0,0.152,0,1024,210,1202,2.11]
["Census Tract 510, Allegheny County, Pennsylvania",224,18,0.39,3.1E-2,1940,574,2106,1.39]
["Census Tract 511, Allegheny County, Pennsylvania",5,0,1.6E-2,0,891,315,1122,2.11]
["Grand Total",387,20,0.78600000000000003,3.5999999999999997E-2,9814,2913,10450]
["Source:  ACS data by Census Tract"]
[null,null,null,null,null,null,null,"Weighted NCHRP",{"$f":"(C55/C61)*I55+(C59/C61)*I59","v":1.462}]
[null,0.13285272914521112,6.8657741160315826E-3]
[]
["meters","NCHRP factor","Miles --> Meters"]
[400,2.93,804.67200000000003]
[800,2.11,1609.34]
[1600,1.38,3218.69]

{"sheet":"Accident Data","index":5,"n_rows":19,"n_cols":4,"rows_kept":19,"cut":false,"hidden":false,"merged":[]}
[null,"PEDESTRIAN + BIKE"]
["injury","accident type","# of Accidents","Percent of Total "]
[0,"not injured",null,{"$f":"C3/$C$8","v":0}]
[1,"possible injury",31,{"$f":"C4/$C$8","v":0.63265306122448983}]
[2,"non-incapacitating injury",18,{"$f":"C5/$C$8","v":0.36734693877551022}]
[3,"incapacitating",0,{"$f":"C6/$C$8","v":0}]
[4,"fatal",0,{"$f":"C7/$C$8","v":0}]
[null,"total accidents",{"$f":"SUM(C3:C7)","v":49}]
[]
["Accidents currently account for all pedestrian accidents located at CAP intersections"]
[]
["Accident Location","Pedestrian Crash/Year","Accident Type"]
["Centre Ave & Chatham",{"$f":"1/2","v":0.5},"Minor or Unknown Severity"]
["Centre Ave & Washington",{"$f":"2/5","v":0.4},"No detail on pedestrian accidents. 0 fatal, 1 major inj, 7 mod inj, 9 min inj, 25 unk severity, 4 unk injured"]
["Bigelow & Chatham",{"$f":"1/2","v":0.5},"No detail on pedestrian accidents. 1 moderate inj, 1 unk injured"]
["Bigelow & Wash Place",0,"No pedestrian accidents reported"]
[]
["3 Accidents Bedford and Ramps","Annual"]
["Accidents",{"$f":"3/5","v":0.6}]

{"sheet":"PRICES AND ECI 2013","index":6,"n_rows":324,"n_cols":103,"rows_kept":324,"cut":false,"hidden":false,"merged":[[26,18,26,19]]}
[null,null,null,1990,1991,1992,1993,1994,1995,1996,1997,1998,1999,2000,2001,2002,2003,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,null,null,null,null,"Jan","Feb","Mar","Apr","May","Jun","Jul","Aug","Sep","Oct","Nov","Dec","Avg"]
[null,"PRICE DATA"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Consumer Price Index - All Urban Consumers",2002,177.7,178,178.5,179.3,179.5,179.6,180,180.5,180.8,181.2,181.5,181.8,{"$f":"AVERAGE(AF3:AQ3)","v":179.86666666666667}]
[null,"CPI - All Urban Consumers, U.S. City Average, All Items, ANNUAL AVERAGE, CUUR0000SA0 (UPDATED)",null,130.69999999999999,136.19999999999999,140.30000000000001,144.5,148.19999999999999,152.4,156.9,160.5,163,166.6,172.2,177.1,179.9,184,188.9,195.3,201.6,207.34200000000001,215.303,214.53700000000001,218.05600000000001,224.93899999999999,229.59399999999999,{"$f":"AR14","v":232.96024999999997},null,null,"CUSR0000SA0",2003,182.6,183.6,183.9,183.2,182.9,183.1,183.7,184.5,185.1,184.9,185,185.5,184]
[null,"http://www.bls.gov/data/",null,null,{"$f":"E4/D4-1","v":4.2081101759755102E-2},3.0102790014684411E-2,2.9935851746258013E-2,2.5605536332179879E-2,2.8340080971660075E-2,2.9527559055118058E-2,2.2944550669216079E-2,1.5576323987538832E-2,2.208588957055202E-2,3.3613445378151141E-2,2.8455284552845628E-2,1.5810276679842028E-2,2.2790439132851503E-2,2.6630434782608736E-2,3.3880359978824881E-2,3.2258064516129004E-2,2.84821428571429E-2,3.8395501152684863E-2,-3.5577767146764971E-3,1.6402765024214894E-2,{"$f":"Y4/X4-1","v":3.1565285981582702E-2},{"$f":"Z4/Y4-1","v":2.0694499397614363E-2},{"$f":"AA4/Z4-1","v":1.466175074261522E-2},null,null,"Seasonally Adjusted",2004,186.3,186.7,187.1,187.4,188.2,188.9,189.1,189.2,189.8,190.8,191.7,191.7,188.9083333333333]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2005,191.6,192.4,193.1,193.7,193.6,193.7,194.9,196.1,198.8,199.1,198.1,198.1,195.26666666666665]
[null,"PPI - All commodities, ANNUAL AVERAGE, WPU00000000 (UPDATED)",null,116.3,116.5,117.2,118.9,120.4,124.7,127.7,127.6,124.4,125.5,132.69999999999999,134.19999999999999,131.1,138.1,146.69999999999999,157.4,164.7,172.6,189.6,172.9,184.7,201,202.2,null,null,null,null,2006,199.3,199.4,199.7,200.7,201.3,201.8,202.9,203.8,202.8,201.9,202,203.1,201.55833333333337]
[null,"http://www.bls.gov/data/",null,null,{"$f":"E7/D7-1","v":1.7196904557179593E-3},6.0085836909871126E-3,1.4505119453924964E-2,1.2615643397813292E-2,3.5714285714285587E-2,2.4057738572574205E-2,-7.8308535630389198E-4,-2.5078369905956022E-2,8.8424437299035041E-3,5.7370517928286846E-2,1.1303692539562871E-2,-2.3099850968703373E-2,5.3394355453852071E-2,6.2273714699493166E-2,7.2937968643490336E-2,4.6378653113087642E-2,4.7965998785670871E-2,9.8493626882966367E-2,-8.8080168776371259E-2,6.8247541931752309E-2,{"$f":"Y7/X7-1","v":8.8251218191662151E-2},{"$f":"Z7/Y7-1","v":5.9701492537311829E-3},null,null,null,null,2007,203.43700000000001,204.226,205.28800000000001,205.904,206.755,207.23400000000001,207.60300000000001,207.667,208.547,209.19,210.834,211.44499999999999,207.34416666666667]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2008,212.17400000000001,212.68700000000001,213.44800000000001,213.94200000000001,215.208,217.46299999999999,219.01599999999999,218.69,218.87700000000001,216.995,213.15299999999999,211.398,215.25424999999998]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2009,211.93299999999999,212.70500000000001,212.495,212.709,213.02199999999999,214.79,214.726,215.44499999999999,215.86099999999999,216.50899999999999,217.23400000000001,217.34700000000001,214.56466666666668]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2010,217.46600000000001,217.251,217.30500000000001,217.376,217.29900000000001,217.285,217.67699999999999,218.012,218.28100000000001,219.024,219.54400000000001,220.43700000000001,{"$f":"AVERAGE(AF11:AQ11)","v":218.07974999999996}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2011,221.08199999999999,221.816,222.95500000000001,224.05600000000001,224.91800000000001,224.99,225.553,226.149,226.67400000000001,226.761,227.136,227.09299999999999,{"$f":"AVERAGE(AF12:AQ12)","v":224.93191666666667}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2012,227.666,228.13800000000001,228.732,229.184,228.88399999999999,228.82499999999999,228.779,229.952,231.08600000000001,231.65199999999999,231.19,231.09899999999999,{"$f":"AVERAGE(AF13:AQ13)","v":229.5989166666667}]
[null,"Employment Cost Index, DECEMBER 2005 = 100, CONSTANT DOLLARS (UPDATED)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2013,231.321,232.59899999999999,232.07499999999999,231.70699999999999,232.124,232.86,233.25200000000001,233.43299999999999,233.74299999999999,233.78200000000001,234.03299999999999,234.59399999999999,{"$f":"AVERAGE(AF14:AQ14)","v":232.96024999999997}]
[null,"Total compensation, All Civilian, All workers, Not Seasonally Adjusted",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2014,234.93299999999999]
[null,"March",null,88.6,88.3,89,89.3,90.1,90.1,90.1,90.1,91.8,93,93.5,94.6,96.8,97.5,99.4,99.7,99.2,99.8,99.2,101.7,101.1,100.4,99.7,100]
[null,"June",null,88.6,88.6,89,89.5,90.1,90,90.1,90.5,92.1,93.2,93.8,94.5,97.1,98.5,99.1,99.7,98.5,99.2,97.4,100.6,101.4,100,100.2]
[null,"September",null,88,88.8,89.3,90,90.1,90.3,90.1,90.8,92.8,93.2,94,95.5,97.3,98.8,100,98.4,99.6,100.1,98.2,100.9,101.7,99.9,99.9]
[null,"December",null,87.9,88.9,89.3,90.1,90.3,90.5,90.1,91.5,93.2,93.8,94.5,97,97.9,99.8,100.3,100,100.8,100,102.5,101.2,101.7,100.7,100.9]
[null,"Annual (simple average)",null,{"$f":"AVERAGE(D16:D19)","v":88.275000000000006},88.65,89.15,89.724999999999994,90.149999999999991,90.224999999999994,90.1,90.724999999999994,92.474999999999994,93.3,93.95,{"$f":"AVERAGE(O16:O19)","v":95.4},{"$f":"AVERAGE(P16:P19)","v":97.275000000000006},98.65,99.7,99.45,99.524999999999991,99.775000000000006,99.325000000000003,101.10000000000001,{"$f":"AVERAGE(X16:X19)","v":101.47499999999999},{"$f":"AVERAGE(Y16:Y19)","v":100.25},{"$f":"AVERAGE(Z16:Z19)","v":100.17500000000001}]
[null,"ftp://ftp.bls.gov/pub/suppl/eci.ecconstnaics.txt"]
[null,"ftp://ftp.bls.gov/pub/suppl/eci.ecconst.txt"]
[null,"http://www.bls.gov/ncs/ect/#tables"]
[]
[null,"See DOT adjustment to VSL, footnote 1 page 2, at:"]
[null,"http://regs.dot.gov/docs/Value_of_Life_July_29_2011.pdf"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Annual",null,null,"Percent Change"]
[null,"U.S. Department Of Labor","Year","Jan.","Feb.","Mar.","Apr.","May","June","July","Aug.","Sep.","Oct.","Nov.","Dec."," Avg","HALF 1","HALF 2","Dec-Dec","Avg-Avg"]
[null,"Bureau of Labor Statistics",1970,37.799999999999997,38,38.200000000000003,38.5,38.6,38.799999999999997,39,39,39.200000000000003,39.4,39.6,39.799999999999997,38.799999999999997,null,null,5.6,5.7]
[null,"Washington, D.C. 20212",1971,39.799999999999997,39.9,40,40.1,40.299999999999997,40.6,40.700000000000003,40.799999999999997,40.799999999999997,40.9,40.9,41.1,40.5,null,null,3.3,4.4000000000000004]
[null,"Consumer Price Index - NOT SEASONALLY ADJUSTED (UPDATED)",1972,41.1,41.3,41.4,41.5,41.6,41.7,41.9,42,42.1,42.3,42.4,42.5,41.8,null,null,3.4,3.2]
[null,"All Urban Consumers - (CPI-U)",1973,42.6,42.9,43.3,43.6,43.9,44.2,44.3,45.1,45.2,45.6,45.9,46.2,44.4,null,null,8.6999999999999993,6.2]
[null,"U.S. city average",1974,46.6,47.2,47.8,48,48.6,49,49.4,50,50.6,51.1,51.5,51.9,49.3,null,null,12.3,11]
[null,"All items",1975,52.1,52.5,52.7,52.9,53.2,53.6,54.2,54.3,54.6,54.9,55.3,55.5,53.8,null,null,6.9,9.1]
[null,"1982-84=100",1976,55.6,55.8,55.9,56.1,56.5,56.8,57.1,57.4,57.6,57.9,58,58.2,56.9,null,null,4.9000000000000004,5.8]
[null,"ftp://ftp.bls.gov/pub/special.requests/cpi/cpiai.txt",1977,58.5,59.1,59.5,60,60.3,60.7,61,61.2,61.4,61.6,61.9,62.1,60.6,null,null,6.7,6.5]
[null,"http://www.bls.gov/data/#prices",1978,62.5,62.9,63.4,63.9,64.5,65.2,65.7,66,66.5,67.099999999999994,67.400000000000006,67.7,65.2,null,null,9,7.6]
[null,null,1979,68.3,69.099999999999994,69.8,70.599999999999994,71.5,72.3,73.099999999999994,73.8,74.599999999999994,75.2,75.900000000000006,76.7,72.599999999999994,null,null,13.3,11.3]
[null,null,1980,77.8,78.900000000000006,80.099999999999994,81,81.8,82.7,82.7,83.3,84,84.8,85.5,86.3,82.4,null,null,12.5,13.5]
[null,null,1981,87,87.9,88.5,89.1,89.8,90.6,91.6,92.3,93.2,93.4,93.7,94,90.9,null,null,8.9,10.3]
[null,null,1982,94.3,94.6,94.5,94.9,95.8,97,97.5,97.7,97.9,98.2,98,97.6,96.5,null,null,3.8,6.2]
[null,null,1983,97.8,97.9,97.9,98.6,99.2,99.5,99.9,100.2,100.7,101,101.2,101.3,99.6,null,null,3.8,3.2]
[null,null,1984,101.9,102.4,102.6,103.1,103.4,103.7,104.1,104.5,105,105.3,105.3,105.3,103.9,102.9,104.9,3.9,4.3]
[null,null,1985,105.5,106,106.4,106.9,107.3,107.6,107.8,108,108.3,108.7,109,109.3,107.6,106.6,108.5,3.8,3.6]
[null,null,1986,109.6,109.3,108.8,108.6,108.9,109.5,109.5,109.7,110.2,110.3,110.4,110.5,109.6,109.1,110.1,1.1000000000000001,1.9]
[null,null,1987,111.2,111.6,112.1,112.7,113.1,113.5,113.8,114.4,115,115.3,115.4,115.4,113.6,112.4,114.9,4.4000000000000004,3.6]
[null,null,1988,115.7,116,116.5,117.1,117.5,118,118.5,119,119.8,120.2,120.3,120.5,118.3,116.8,119.7,4.4000000000000004,4.0999999999999996]
[null,null,1989,121.1,121.6,122.3,123.1,123.8,124.1,124.4,124.6,125,125.6,125.9,126.1,124,122.7,125.3,4.5999999999999996,4.8]
[null,null,1990,127.4,128,128.69999999999999,128.9,129.19999999999999,129.9,130.4,131.6,132.69999999999999,133.5,133.80000000000001,133.80000000000001,130.69999999999999,128.69999999999999,132.6,6.1,5.4]
[null,null,1991,134.6,134.80000000000001,135,135.19999999999999,135.6,136,136.19999999999999,136.6,137.19999999999999,137.4,137.80000000000001,137.9,136.19999999999999,135.19999999999999,137.19999999999999,3.1,4.2]
[null,null,1992,138.1,138.6,139.30000000000001,139.5,139.69999999999999,140.19999999999999,140.5,140.9,141.30000000000001,141.80000000000001,142,141.9,140.30000000000001,139.19999999999999,141.4,2.9,3]
[null,null,1993,142.6,143.1,143.6,144,144.19999999999999,144.4,144.4,144.80000000000001,145.1,145.69999999999999,145.80000000000001,145.80000000000001,144.5,143.69999999999999,145.30000000000001,2.7,3]
[null,null,1994,146.19999999999999,146.69999999999999,147.19999999999999,147.4,147.5,148,148.4,149,149.4,149.5,149.69999999999999,149.69999999999999,148.19999999999999,147.19999999999999,149.30000000000001,2.7,2.6]
[null,null,1995,150.30000000000001,150.9,151.4,151.9,152.19999999999999,152.5,152.5,152.9,153.19999999999999,153.69999999999999,153.6,153.5,152.4,151.5,153.19999999999999,2.5,2.8]
[null,null,1996,154.4,154.9,155.69999999999999,156.30000000000001,156.6,156.69999999999999,157,157.30000000000001,157.80000000000001,158.30000000000001,158.6,158.6,156.9,155.80000000000001,157.9,3.3,3]
[null,null,1997,159.1,159.6,160,160.19999999999999,160.1,160.30000000000001,160.5,160.80000000000001,161.19999999999999,161.6,161.5,161.30000000000001,160.5,159.9,161.19999999999999,1.7,2.2999999999999998]
[null,null,1998,161.6,161.9,162.19999999999999,162.5,162.80000000000001,163,163.19999999999999,163.4,163.6,164,164,163.9,163,162.30000000000001,163.69999999999999,1.6,1.6]
[null,null,1999,164.3,164.5,165,166.2,166.2,166.2,166.7,167.1,167.9,168.2,168.3,168.3,166.6,165.4,167.8,2.7,2.2000000000000002]
[null,null,2000,168.8,169.8,171.2,171.3,171.5,172.4,172.8,172.8,173.7,174,174.1,174,172.2,170.8,173.6,3.4,3.4]
[null,null,2001,175.1,175.8,176.2,176.9,177.7,178,177.5,177.5,178.3,177.7,177.4,176.7,177.1,176.6,177.5,1.6,2.8]
[null,null,2002,177.1,177.8,178.8,179.8,179.8,179.9,180.1,180.7,181,181.3,181.3,180.9,179.9,178.9,180.9,2.4,1.6]
[null,null,2003,181.7,183.1,184.2,183.8,183.5,183.7,183.9,184.6,185.2,185,184.5,184.3,184,183.3,184.6,1.9,2.2999999999999998]
[null,null,2004,185.2,186.2,187.4,188,189.1,189.7,189.4,189.5,189.9,190.9,191,190.3,188.9,187.6,190.2,3.3,2.7]
[null,null,2005,190.7,191.8,193.3,194.6,194.4,194.5,195.4,196.4,198.8,199.2,197.6,196.8,195.3,193.2,197.4,3.4,3.4]
[null,null,2006,198.3,198.7,199.8,201.5,202.5,202.9,203.5,203.9,202.9,201.8,201.5,201.8,201.6,200.6,202.6,2.5,3.2]
[null,null,2007,202.416,203.499,205.352,206.68600000000001,207.94900000000001,208.352,208.29900000000001,207.917,208.49,208.93600000000001,210.17699999999999,210.036,207.34200000000001,205.709,208.976,4.0999999999999996,2.8,null,{"$f":"AVERAGE(D69:O69)","v":218.05550000000002}]
[null,null,2008,211.08,211.69300000000001,213.52799999999999,214.82300000000001,216.63200000000001,218.815,219.964,219.08600000000001,218.78299999999999,216.57300000000001,212.42500000000001,210.22800000000001,215.303,214.429,216.17699999999999,0.1,3.8,null,{"$f":"AVERAGE(D70:I70)","v":223.59849999999997},{"$f":"V67/V66-1","v":2.542013386500197E-2}]
[null,null,2009,211.143,212.19300000000001,212.709,213.24,213.85599999999999,215.69300000000001,215.351,215.834,215.96899999999999,216.17699999999999,216.33,215.94900000000001,214.53700000000001,213.13900000000001,215.935,2.7,-0.4]
[null,null,2010,216.68700000000001,216.74100000000001,217.631,218.00899999999999,218.178,217.965,218.011,218.31200000000001,218.43899999999999,218.71100000000001,218.803,219.179,218.05600000000001,217.535,218.57599999999999,1.5,1.6,null,{"$f":"AVERAGE(D69:I69)","v":217.53516666666667}]
[null,null,2011,220.22300000000001,221.309,223.46700000000001,224.90600000000001,225.964,225.72200000000001,225.922,226.54499999999999,226.88900000000001,226.42099999999999,226.23,225.672,224.93899999999999,223.59800000000001,226.28,{"$f":"((O70-O69)/O69)*100","v":2.9624188448710851},{"$f":"((P70-P69)/P69)*100","v":3.1565285981582627},null,{"$f":"AVERAGE(D70:I70)","v":223.59849999999997},{"$f":"V70/V69-1","v":2.7872887985160855E-2}]
[null,null,2012,226.66499999999999,227.66300000000001,229.392,230.08500000000001,229.815,229.47800000000001,229.10400000000001,230.37899999999999,231.40700000000001,231.31700000000001,230.221,229.601,229.59399999999999]
[null,null,2013,230.28,232.166,232.773,null,null,null,null,null,null,null,null,null,{"$f":"AVERAGE(D72:O72)","v":231.73966666666669}]
[]
[]
[null,"U.S. Department Of Labor","Year","Jan.","Feb.","Mar.","Apr.","May","June","July","Aug.","Sep.","Oct.","Nov.","Dec."]
[null,"Bureau of Labor Statistics",1970,37.9,38.1,38.299999999999997,38.5,38.6,38.799999999999997,38.9,39,39.200000000000003,39.4,39.6,39.799999999999997,{"$f":"AVERAGE(D76:O76)","v":38.841666666666661}]
[null,"Washington, D.C. 20212",1971,39.9,39.9,40,40.1,40.299999999999997,40.5,40.6,40.700000000000003,40.799999999999997,40.9,41,41.1,{"$f":"AVERAGE(D77:O77)","v":40.483333333333334},{"$f":"(P77/P76-1)*100","v":4.2265608238575503}]
[null,"Consumer Price Index - SEASONALLY ADJUSTED (UPDATED)",1972,41.2,41.4,41.4,41.5,41.6,41.7,41.8,41.9,42.1,42.2,42.4,42.5,41.80833333333333,{"$f":"(P78/P77-1)*100","v":3.2729518320296247}]
[null,"All Urban Consumers - (CPI-U)",1973,42.7,43,43.4,43.7,43.9,44.2,44.2,45,45.2,45.6,45.9,46.3,44.425000000000004,6.2587203508072786]
[null,"U.S. city average",1974,46.8,47.3,47.8,48.1,48.6,49,49.3,49.9,50.6,51,51.5,51.9,{"$f":"AVERAGE(D80:O80)","v":49.316666666666663},11.011067341962089]
[null,"All items",1975,52.3,52.6,52.8,53,53.1,53.5,54,54.2,54.6,54.9,55.3,55.6,53.824999999999996,9.1416018925312592]
[null,"1982-84=100",1976,55.8,55.9,56,56.1,56.4,56.7,57,57.3,57.6,57.9,58.1,58.4,56.933333333333337,5.7748877535222398]
[null,"http://www.bls.gov/data/",1977,58.7,59.3,59.6,60,60.2,60.5,60.8,61.1,61.3,61.6,62,62.3,60.616666666666667,6.4695550351288045]
[null,null,1978,62.7,63,63.4,63.9,64.5,65,65.5,65.900000000000006,66.5,67.099999999999994,67.5,67.900000000000006,65.24166666666666,7.6299147649161236]
[null,null,1979,68.5,69.2,69.900000000000006,70.599999999999994,71.400000000000006,72.2,73,73.7,74.400000000000006,75.2,76,76.900000000000006,72.583333333333329,11.253033593051477]
[null,null,1980,78,79,80.099999999999994,80.900000000000006,81.7,82.5,82.6,83.2,83.9,84.7,85.6,86.4,82.38333333333334,13.501722158438589]
[null,null,1981,87.2,88,88.6,89.1,89.7,90.5,91.5,92.2,93.1,93.4,93.8,94.1,90.933333333333323,10.378312765526987]
[null,null,1982,94.4,94.7,94.7,95,95.9,97,97.5,97.7,97.7,98.1,98,97.7,96.53333333333336,6.158357771261036]
[null,null,1983,97.9,98,98.1,98.8,99.2,99.4,99.8,100.1,100.4,100.8,101.1,101.4,99.583333333333329,3.1595303867403057]
[null,null,1984,102.1,102.6,102.9,103.3,103.5,103.7,104.1,104.4,104.7,105.1,105.3,105.5,103.93333333333334,4.368200836820102]
[null,null,1985,105.7,106.3,106.8,107,107.2,107.5,107.7,107.9,108.1,108.5,109,109.5,107.60000000000001,3.527902501603597]
[null,null,1986,109.9,109.7,109.1,108.7,109,109.4,109.5,109.6,110,110.2,110.4,110.8,109.69166666666668,1.9439281288723631]
[null,null,1987,111.4,111.8,112.2,112.7,113,113.5,113.8,114.3,114.7,115,115.4,115.6,113.61666666666666,3.5782116538782827]
[null,null,1988,116,116.2,116.5,117.2,117.5,118,118.5,119,119.5,119.9,120.3,120.7,118.27500000000002,4.1000440076280231]
[null,null,1989,121.2,121.6,122.2,123.1,123.7,124.1,124.5,124.5,124.8,125.4,125.9,126.3,123.94166666666668,4.7910942013668523]
[null,null,1990,127.5,128,128.6,128.9,129.1,129.9,130.5,131.6,132.5,133.4,133.69999999999999,134.19999999999999,130.65833333333333,5.4192160290459146]
[null,null,1991,134.69999999999999,134.80000000000001,134.80000000000001,135.1,135.6,136,136.19999999999999,136.6,137,137.19999999999999,137.80000000000001,138.19999999999999,136.16666666666666,4.2158300912047864]
[null,null,1992,138.30000000000001,138.6,139.1,139.4,139.69999999999999,140.1,140.5,140.80000000000001,141.1,141.69999999999999,142.1,142.30000000000001,140.30833333333331,3.0416156670746597]
[null,null,1993,142.80000000000001,143.1,143.30000000000001,143.80000000000001,144.19999999999999,144.30000000000001,144.5,144.80000000000001,145,145.6,146,146.30000000000001,144.47499999999999,2.9696501752093818]
[null,null,1994,146.30000000000001,146.69999999999999,147.1,147.19999999999999,147.5,147.9,148.4,149,149.30000000000001,149.4,149.80000000000001,150.1,148.22499999999999,2.5956047759127854]
[null,null,1995,150.5,150.9,151.19999999999999,151.80000000000001,152.1,152.4,152.6,152.9,153.1,153.5,153.69999999999999,153.9,152.38333333333335,2.8054196885365812]
[null,null,1996,154.69999999999999,155,155.5,156.1,156.4,156.69999999999999,157,157.19999999999999,157.69999999999999,158.19999999999999,158.69999999999999,159.1,156.85833333333332,2.936672864486467]
[null,null,1997,159.4,159.69999999999999,159.80000000000001,159.9,159.9,160.19999999999999,160.4,160.80000000000001,161.19999999999999,161.5,161.69999999999999,161.80000000000001,160.52500000000001,2.3375657440365627]
[null,null,1998,162,162,162,162.19999999999999,162.6,162.80000000000001,163.19999999999999,163.4,163.5,163.9,164.1,164.4,163.00833333333335,1.5470072159061488]
[null,null,1999,164.7,164.7,164.8,165.9,166,166,166.7,167.1,167.8,168.1,168.4,168.8,166.58333333333331,2.193139410050593]
[null,null,2000,169.3,170,171,170.9,171.2,172.2,172.7,172.7,173.6,173.9,174.2,174.6,172.19166666666669,3.366683341670873]
[null,null,2001,175.6,176,176.1,176.4,177.3,177.7,177.4,177.4,178.1,177.6,177.5,177.4,177.04166666666666,2.8166287567148895]
[null,null,2002,177.7,178,178.5,179.3,179.5,179.6,180,180.5,180.8,181.2,181.5,181.8,179.86666666666667,1.5956695693104317]
[null,null,2003,182.6,183.6,183.9,183.2,182.9,183.1,183.7,184.5,185.1,184.9,185,185.5,184,2.2979985174202966]
[null,null,2004,186.3,186.7,187.1,187.4,188.2,188.9,189.1,189.2,189.8,190.8,191.7,191.7,188.9083333333333,2.6675724637680975]
[null,null,2005,191.6,192.4,193.1,193.7,193.6,193.7,194.9,196.1,198.8,199.1,198.1,198.1,195.26666666666665,3.3658299880894749]
[null,null,2006,199.3,199.4,199.7,200.7,201.3,201.8,202.9,203.8,202.8,201.9,202,203.1,201.55833333333337,3.2220894503243613]
[null,null,2007,203.37899999999999,204.238,205.24700000000001,206.01,206.81299999999999,207.16200000000001,207.655,207.68899999999999,208.46700000000001,209.15600000000001,210.81,211.416,207.33683333333337,2.8669119775085905]
[null,null,2008,212.18,212.684,213.464,214.11799999999999,215.304,217.23500000000001,219.13300000000001,218.78,218.852,216.93,213.00200000000001,211.327,215.25075000000001,3.8169371738901336]
[null,null,2009,211.90299999999999,212.87899999999999,212.572,212.79900000000001,213.078,214.52699999999999,214.78200000000001,215.51900000000001,215.95599999999999,216.44499999999999,216.95599999999999,217.15799999999999,214.54783333333333,-0.32655712775294665,null,null,null,null,{"$f":"AVERAGE(D116:O116)","v":218.07941666666667}]
[null,null,2010,217.458,217.56200000000001,217.61099999999999,217.625,217.32,216.86500000000001,217.62100000000001,218.06800000000001,218.42699999999999,218.97,219.24,220.18600000000001,{"$f":"AVERAGE(D116:O116)","v":218.07941666666667},1.6460587266087678,null,null,null,null,{"$f":"AVERAGE(D117:I117)","v":223.39383333333333},{"$f":"V116/V115-1","v":2.4369180493497566E-2}]
[null,null,2011,221.06200000000001,222.27,223.49,224.43299999999999,224.804,224.304,225.42500000000001,226.268,226.95500000000001,226.76300000000001,226.72,226.74700000000001,{"$f":"AVERAGE(D117:O117)","v":224.93674999999996},{"$f":"(P117/P116-1)*100","v":3.1444202475168437},null,null,null,null,{"$f":"AVERAGE(D117:K117)","v":224.00700000000001},{"$f":"V117/V115-1","v":2.7180847344220549E-2}]
[null,null,2012,227.60499999999999,228.25299999999999,228.95,228.95099999999999,228.648,228.92400000000001,228.83600000000001,230.02600000000001,231.227,231.62299999999999,231.071,231.137,{"$f":"AVERAGE(D118:O118)","v":229.60425000000001},{"$f":"(P118/P117-1)*100","v":2.0750277578030385}]
[null,null,2013,231.19800000000001,232.77,232.34]
[]
[]
[null,"Table 1.1.9. Implicit Price Deflators for Gross Domestic Product                                                                                                                                                                                          "]
[null,"[Index numbers, 2005=100]                                                                                                                                                                                                                                 "]
[null,"Seasonally adjusted                                                                                 "]
[null,"Bureau of Economic Analysis"]
[null,"http://www.bea.gov/iTable/iTable.cfm?ReqID=9&step=1#reqid=9&step=3&isuri=1&910=X&911=0&903=13&904=1990&905=2013&906=Q"]
[null," "," 1990-I "," 1990-II "," 1990-III "," 1990-IV "," 1991-I "," 1991-II "," 1991-III "," 1991-IV "," 1992-I "," 1992-II "," 1992-III "," 1992-IV "," 1993-I "," 1993-II "," 1993-III "," 1993-IV "," 1994-I "," 1994-II "," 1994-III "," 1994-IV "," 1995-I "," 1995-II "," 1995-III "," 1995-IV ",null,null,null,null,null,null,null,null,null,null,null," 1996-I "," 1996-II "," 1996-III "," 1996-IV "," 1997-I "," 1997-II "," 1997-III "," 1998-III "," 1998-IV "," 1999-I "," 1999-II "," 1999-III "," 1999-IV "," 2000-I "," 2000-II "," 2000-III "," 2000-IV "," 2001-I "," 2001-II "," 2001-III "," 2001-IV "," 2002-I "," 2002-II "," 2002-III "," 2002-IV "," 2003-I "," 2003-II "," 2003-III "," 2003-IV "," 2004-I "," 2004-II "," 2004-III "," 2004-IV "," 2005-I "," 2005-II "," 2005-III "," 2005-IV "," 2006-I "," 2006-II "," 2006-III "," 2006-IV "," 2007-I "," 2007-II "," 2007-III "," 2007-IV "," 2008-I "," 2008-II "," 2008-III "," 2008-IV "," 2009-I "," 2009-II "," 2009-III "," 2009-IV "," 2010-I "," 2010-II "," 2010-III "," 2010-IV "," 2011-I "," 2011-II "," 2011-III"," 2011-IV","2012-I","2012-II","2012-III","2012-IV","2013-I"]
[1,"    Gross domestic product",71.165999999999997,71.992999999999995,72.655000000000001,73.239000000000004,74.025999999999996,74.552999999999997,75.132999999999996,75.569000000000003,75.953999999999994,76.423000000000002,76.778000000000006,77.213999999999999,77.677000000000007,78.105999999999995,78.465999999999994,78.897000000000006,79.311000000000007,79.688999999999993,80.162999999999997,80.575999999999993,81.037999999999997,81.397000000000006,81.78,82.194999999999993,null,null,null,null,null,null,null,null,null,null,null,82.67,82.986999999999995,83.25,83.71,84.251000000000005,84.447000000000003,84.742000000000004,85.728999999999999,85.988,86.370999999999995,86.674999999999997,86.998000000000005,87.305000000000007,88,88.445999999999998,88.978999999999999,89.447000000000003,90.054000000000002,90.665999999999997,90.951999999999998,91.231999999999999,91.555000000000007,91.965000000000003,92.363,92.894000000000005,93.543000000000006,93.814999999999998,94.337000000000003,94.817999999999998,95.643000000000001,96.45,97.149000000000001,97.873999999999995,98.775999999999996,99.436999999999998,100.458,101.30200000000001,102.05500000000001,102.94799999999999,103.724,104.18600000000001,105.38,106.098,106.453,106.958,107.59099999999999,108.30200000000001,109.16200000000001,109.3,109.539,109.325,109.45699999999999,109.79300000000001,110.21599999999999,110.706,111.238,111.795,112.372,113.10899999999999,113.95,113.98699999999999,114.599,115.035,115.81,116.089,116.437]
[2,"Personal consumption expenditures",70.906999999999996,71.673000000000002,72.587999999999994,73.551000000000002,74.021000000000001,74.466999999999999,75.033000000000001,75.626000000000005,76.218000000000004,76.745000000000005,77.248000000000005,77.721999999999994,78.096999999999994,78.540999999999997,78.816999999999993,79.242999999999995,79.555999999999997,79.98,80.632000000000005,81.018000000000001,81.456000000000003,81.932000000000002,82.277000000000001,82.632999999999996,null,null,null,null,null,null,null,null,null,null,null,83.116,83.656000000000006,84.04,84.623000000000005,85.061000000000007,85.289000000000001,85.53,86.367999999999995,86.635000000000005,86.906999999999996,87.402000000000001,87.858999999999995,88.343000000000004,89.132000000000005,89.525999999999996,90.046999999999997,90.546000000000006,91.180999999999997,91.617000000000004,91.634,91.683000000000007,91.894000000000005,92.61,93.078000000000003,93.516000000000005,94.188000000000002,94.257999999999996,94.866,95.302000000000007,96.088999999999999,96.796999999999997,97.393000000000001,98.176000000000002,98.757000000000005,99.364000000000004,100.48399999999999,101.36499999999999,101.789,102.544,103.282,103.26,104.262,105.15300000000001,105.735,106.831,107.85299999999999,109.054,110.22,108.652,108.06399999999999,108.496,109.31399999999999,110.139,110.639,110.797,111.15,111.747,112.636,113.63,114.29,114.59,115.297,115.49299999999999,115.949,116.40900000000001,116.672]
[3,"  Goods",88.522999999999996,88.863,90.12,91.75,91.686999999999998,91.863,92.028000000000006,92.406000000000006,92.513000000000005,92.905000000000001,93.38,93.608999999999995,93.78,93.861999999999995,93.754999999999995,94.254999999999995,94.153000000000006,94.48,95.349000000000004,95.471999999999994,95.588999999999999,95.787000000000006,95.813000000000002,95.834999999999994,null,null,null,null,null,null,null,null,null,null,null,96.471000000000004,96.894999999999996,96.712999999999994,97.144000000000005,97.260999999999996,96.738,96.466999999999999,95.174999999999997,94.998999999999995,94.891999999999996,95.575999999999993,96.049000000000007,96.38,97.144000000000005,97.608000000000004,97.873999999999995,97.980999999999995,97.975999999999999,98.146000000000001,97.631,96.545000000000002,96.090999999999994,96.74,96.713999999999999,96.700999999999993,97.322000000000003,95.911000000000001,96.403999999999996,96.355000000000004,97.191000000000003,97.715000000000003,97.802999999999997,98.978999999999999,98.864000000000004,99.087999999999994,100.833,101.187,101.089,101.70699999999999,102.245,100.73,101.511,102.64,102.78,104.107,105.336,106.58499999999999,108.411,103.227,101.372,102.446,103.88500000000001,104.68300000000001,105.021,104.279,104.536,105.557,107.26300000000001,108.81699999999999,109.63,109.56699999999999,110.254,109.741,110.258,110.548,110.294]
[4,"    Durable goods",117.44799999999999,117.461,117.512,117.749,118.754,119.051,119.492,119.748,119.744,120.07,120.167,120.351,120.285,120.91500000000001,121.501,122.303,122.587,123.322,124.19499999999999,124.41200000000001,124.917,124.786,124.387,124.113,null,null,null,null,null,null,null,null,null,null,null,124.206,123.387,123.06699999999999,122.536,122.065,120.893,120.089,116.77800000000001,115.901,114.911,114.325,113.78,113.08499999999999,112.544,112.307,111.622,111.348,110.851,110.068,109.33499999999999,108.77500000000001,107.79300000000001,107.23,106.70699999999999,105.98,104.715,103.631,102.6,101.66500000000001,101.592,101.47799999999999,100.71599999999999,100.736,100.595,100.367,99.62,99.433999999999997,99.108000000000004,98.625,98.129000000000005,97.608000000000004,97.147000000000006,96.734999999999999,96.114999999999995,95.75,95.426000000000002,94.775000000000006,94.522000000000006,93.685000000000002,93.120999999999995,93.061999999999998,92.457999999999998,92.698999999999998,92.358000000000004,91.9,91.369,90.88,90.759,91.108999999999995,90.962999999999994,90.382000000000005,90.158000000000001,89.888999999999996,89.36,88.900999999999996,88.661000000000001]
[5,"    Nondurable goods",75.131,75.563000000000002,77.152000000000001,79.150000000000006,78.756,78.882999999999996,78.953999999999994,79.350999999999999,79.486999999999995,79.882000000000005,80.457999999999998,80.692999999999998,80.936000000000007,80.832999999999998,80.498000000000005,80.873999999999995,80.641999999999996,80.813999999999993,81.650000000000006,81.736000000000004,81.712999999999994,82.019000000000005,82.194999999999993,82.322999999999993,null,null,null,null,null,null,null,null,null,null,null,83.132999999999996,84.001000000000005,83.876000000000005,84.656000000000006,84.995000000000005,84.739000000000004,84.685000000000002,84.260999999999996,84.388000000000005,84.668000000000006,85.903000000000006,86.828999999999994,87.62,88.983999999999995,89.774000000000001,90.488,90.781999999999996,91.025000000000006,91.662999999999997,91.26,89.911000000000001,89.721000000000004,90.991,91.228999999999999,91.596999999999994,93.203999999999994,91.632000000000005,92.951999999999998,93.385999999999996,94.716999999999999,95.587999999999994,96.146000000000001,97.97,97.864999999999995,98.343000000000004,101.541,102.202,102.235,103.496,104.642,102.548,104.07,106.119,106.71,109.04600000000001,111.187,113.545,116.57299999999999,108.90900000000001,106.328,108.023,110.61199999999999,111.73099999999999,112.458,111.556,112.27,114.178,116.971,119.239,120.627,120.88,122.13800000000001,121.473,122.661,123.44,123.182]
[6,"  Services",62.540999999999997,63.497999999999998,64.254000000000005,64.912999999999997,65.616,66.177999999999997,66.915000000000006,67.597999999999999,68.394000000000005,68.974999999999994,69.484999999999999,70.061999999999998,70.522000000000006,71.12,71.561999999999998,71.951999999999998,72.447999999999993,72.912000000000006,73.462000000000003,73.962999999999994,74.543999999999997,75.14,75.626999999999995,76.132000000000005,null,null,null,null,null,null,null,null,null,null,null,76.543000000000006,77.134,77.774000000000001,78.423000000000002,79.007000000000005,79.581999999999994,80.058999999999997,81.902000000000001,82.382000000000005,82.837000000000003,83.239000000000004,83.686999999999998,84.245000000000005,85.043999999999997,85.403999999999996,86.05,86.745000000000005,87.7,88.268000000000001,88.546999999999997,89.165000000000006,89.71,90.457999999999998,91.174999999999997,91.844999999999999,92.546999999999997,93.381,94.052000000000007,94.744,95.503,96.307000000000002,97.171000000000006,97.744,98.698999999999998,99.513000000000005,100.29600000000001,101.461,102.16500000000001,102.995,103.842,104.63,105.753,106.515,107.337,108.306,109.21299999999999,110.389,111.208,111.539,111.617,111.72499999999999,112.224,113.06399999999999,113.645,114.279,114.68300000000001,115.053,115.5,116.19,116.76900000000001,117.268,117.986,118.57299999999999,118.995,119.55,120.10299999999999]
[7,"Gross private domestic investment",86.498000000000005,86.72,87.230999999999995,87.512,88.236999999999995,88.25,88.433999999999997,88.248999999999995,87.649000000000001,87.831000000000003,88.081000000000003,88.281999999999996,88.599000000000004,88.95,89.11,89.403999999999996,89.769000000000005,89.968000000000004,90.451999999999998,90.602000000000004,90.856999999999999,91.119,91.483000000000004,91.38,null,null,null,null,null,null,null,null,null,null,null,91.236000000000004,91.028000000000006,90.323999999999998,90.805999999999997,91.328999999999994,90.034000000000006,90.367000000000004,89.305999999999997,89.453000000000003,89.680999999999997,89.295000000000002,89.268000000000001,89.091999999999999,89.787999999999997,90.046000000000006,90.504000000000005,90.744,90.683999999999997,90.879000000000005,91.262,91.423000000000002,91.364000000000004,91.39,91.283000000000001,91.875,92.322999999999993,92.135999999999996,92.409000000000006,93.046000000000006,94.087000000000003,95.150999999999996,96.119,97.099000000000004,98.195999999999998,99.25,100.54,101.94799999999999,103.099,103.931,104.58,105.529,106.163,106.23099999999999,106.30200000000001,106.44799999999999,106.32299999999999,106.983,107.839,109.648,108.566,106.756,105.078,104.55800000000001,104.33799999999999,104.755,104.867,105.143,105.67400000000001,106.295,106.797,106.63,107.23399999999999,107.545,107.845,108.27,108.727]
[8,"  Fixed investment",85.462999999999994,85.74,86.283000000000001,86.816000000000003,87.445999999999998,87.430999999999997,87.393000000000001,87.097999999999999,86.933999999999997,86.971000000000004,87.105999999999995,87.331999999999994,87.814999999999998,88.084999999999994,88.296999999999997,88.426000000000002,88.915999999999997,89.192999999999998,89.536000000000001,89.736999999999995,90.106999999999999,90.405000000000001,90.528000000000006,90.528999999999996,null,null,null,null,null,null,null,null,null,null,null,90.236000000000004,89.960999999999999,90.225999999999999,90.173000000000002,90.028999999999996,89.92,89.941999999999993,89.004000000000005,88.942999999999998,89.070999999999998,89.058000000000007,88.933000000000007,89.054000000000002,89.611000000000004,89.909000000000006,90.316999999999993,90.477999999999994,90.444999999999993,90.772000000000006,91.180999999999997,91.176000000000002,91.131,91.126000000000005,91.084000000000003,91.704999999999998,92.218999999999994,92.004999999999995,92.248000000000005,92.992999999999995,93.929000000000002,95.052999999999997,96.085999999999999,96.988,98.138000000000005,99.225999999999999,100.587,101.97499999999999,103.12,104.005,104.648,105.66,106.265,106.363,106.352,106.46,106.71899999999999,107.09,107.95099999999999,108.723,108.063,106.544,105.371,105.167,104.768,104.759,105.063,105.488,105.857,106.492,106.96899999999999,107.32599999999999,107.636,107.95099999999999,108.29900000000001,108.71299999999999,109.129]
[9,"    Nonresidential",100.476,100.77200000000001,101.47199999999999,102.258,103.151,102.979,102.705,102.37,102.24,101.94499999999999,101.88800000000001,101.738,102.059,102.119,102.096,102.123,102.43899999999999,102.649,102.748,102.529,102.627,102.91500000000001,102.953,102.748,null,null,null,null,null,null,null,null,null,null,null,102.151,101.545,101.53,101.262,100.85299999999999,100.511,100.235,97.86,97.435000000000002,97.278999999999996,96.876999999999995,96.394999999999996,96.301000000000002,96.522000000000006,96.626000000000005,96.948999999999998,96.89,96.369,96.403000000000006,96.379000000000005,96.105000000000004,96.126000000000005,95.894000000000005,95.665000000000006,95.866,95.629000000000005,95.28,95.358000000000004,95.617999999999995,95.908000000000001,96.573999999999998,97.096000000000004,97.695999999999998,98.796000000000006,99.578000000000003,100.235,101.343,102.146,102.95399999999999,103.745,104.809,105.41200000000001,105.685,105.68,105.79300000000001,106.306,106.902,108.235,109.61,108.959,107.449,106.169,105.666,105.16500000000001,105.297,105.59,105.973,106.471,107.15300000000001,107.66,108.062,108.532,108.84699999999999,109.07299999999999,109.39700000000001,109.57]
[10,"      Structures",52.747999999999998,53.121000000000002,53.561999999999998,53.887999999999998,54.363999999999997,54.45,54.424999999999997,53.883000000000003,53.866,54.087000000000003,54.38,54.847000000000001,55.328000000000003,55.863,56.35,56.851999999999997,57.27,57.603999999999999,58.304000000000002,59.127000000000002,59.844000000000001,60.241,60.899000000000001,61.402999999999999,null,null,null,null,null,null,null,null,null,null,null,61.454000000000001,61.68,62.466999999999999,62.898000000000003,63.511000000000003,64.093999999999994,64.814999999999998,67.784000000000006,68.34,68.831000000000003,69.281000000000006,69.763999999999996,70.36,71.188000000000002,71.834000000000003,72.596000000000004,73.466999999999999,74.525000000000006,75.67,76.888999999999996,77.367999999999995,78.100999999999999,78.957999999999998,79.668000000000006,80.600999999999999,81.561000000000007,81.602000000000004,82.204999999999998,83.319000000000003,85.052000000000007,86.992000000000004,89.424999999999997,92.206000000000003,95.072999999999993,97.72,101.491,105.85299999999999,108.78,111.706,113.855,117.002,118.455,118.995,119.995,121.45699999999999,123.077,124.283,126.562,128.96799999999999,127.01900000000001,122.88800000000001,119.717,119.351,119.86199999999999,120.65900000000001,121.47499999999999,122.575,124.054,126.02200000000001,127.749,129.15,130.01400000000001,131.04400000000001,131.386,131.827,132.33199999999999]
[11,"      Equipment and software",125.557,125.676,126.468,127.55200000000001,128.66399999999999,128.26,127.797,127.74,127.524,126.8,126.43600000000001,125.764,125.898,125.557,125.122,124.76900000000001,124.97199999999999,125.065,124.702,123.748,123.40300000000001,123.589,123.18300000000001,122.503,null,null,null,null,null,null,null,null,null,null,null,121.512,120.39400000000001,119.854,119.15300000000001,118.107,117.20099999999999,116.32299999999999,110.872,109.92,109.432,108.60299999999999,107.648,107.20699999999999,107.10899999999999,106.937,107.03,106.50700000000001,105.22,104.70699999999999,104.047,103.411,103.107,102.399,101.777,101.672,100.93300000000001,100.419,100.28,100.19799999999999,99.921999999999997,100.095,99.897999999999996,99.698999999999998,100.163,100.264,99.811999999999998,99.777000000000001,99.81,99.843000000000004,100.122,100.41500000000001,100.706,100.881,100.479,100.045,100.107,100.444,101.36199999999999,102.26300000000001,102.185,101.80200000000001,101.26,100.66800000000001,99.793000000000006,99.688000000000002,99.796999999999997,99.938999999999993,100.131,100.42400000000001,100.554,100.648,100.992,101.08499999999999,101.273,101.55800000000001,101.627]
[12,"    Residential",57.691000000000003,57.924999999999997,58.194000000000003,58.286000000000001,58.445,58.701999999999998,59.061,58.851999999999997,58.658000000000001,59.2,59.619,60.402000000000001,61.093000000000004,61.664000000000001,62.225000000000001,62.503999999999998,63.234999999999999,63.604999999999997,64.295000000000002,65.141000000000005,65.941000000000003,66.25,66.521000000000001,66.884,null,null,null,null,null,null,null,null,null,null,null,67.132000000000005,67.441999999999993,68.19,68.528999999999996,68.876999999999995,69.206999999999994,69.802000000000007,71.694000000000003,72.364999999999995,73.08,73.878,74.510000000000005,75.102000000000004,76.403000000000006,77.141999999999996,77.747,78.397000000000006,79.445999999999998,80.415999999999997,81.763999999999996,82.328999999999994,82.156000000000006,82.590999999999994,82.903999999999996,84.308000000000007,86.203000000000003,86.248000000000005,86.805999999999997,88.427999999999997,90.507000000000005,92.426000000000002,94.337999999999994,95.76,96.980999999999995,98.599000000000004,101.19799999999999,103.108,104.92400000000001,105.994,106.355,107.25,107.82299999999999,107.48699999999999,107.485,107.643,107.187,106.866,106.122,104.739,104.03,102.479,101.715,102.583,102.583,102.075,102.43,103.02500000000001,102.861,103.29600000000001,103.643,103.804,103.431,103.746,104.58499999999999,105.355,106.711]
[13,"  Change in private inventories"]
[14,"Net exports of goods and services"]
[15,"  Exports",91.078999999999994,91.326999999999998,92.210999999999999,93.594999999999999,93.900999999999996,93.415999999999997,92.838999999999999,93.022000000000006,92.905000000000001,92.986999999999995,92.968000000000004,92.757000000000005,92.802000000000007,93.001000000000005,92.893000000000001,92.819000000000003,93.236000000000004,93.587999999999994,94.073999999999998,94.682000000000002,95.722999999999999,96.483999999999995,96.256,95.817999999999998,null,null,null,null,null,null,null,null,null,null,null,95.641999999999996,95.326999999999998,94.641000000000005,93.680999999999997,93.433999999999997,93.382000000000005,93.141000000000005,90.649000000000001,90.328000000000003,90.164000000000001,90.305999999999997,90.498000000000005,90.912999999999997,91.483999999999995,92.031999999999996,92.302999999999997,92.432000000000002,92.418000000000006,92.007000000000005,91.546999999999997,90.704999999999998,90.516000000000005,91.066000000000003,91.751000000000005,91.933000000000007,92.823999999999998,93.036000000000001,93.245999999999995,93.971000000000004,95.14,96.307000000000002,96.789000000000001,97.855999999999995,98.918000000000006,99.608999999999995,100.32899999999999,101.09399999999999,101.82,103.111,104.37,104.39100000000001,105.279,106.43,107.11799999999999,108.627,110.67,113.51600000000001,115.19499999999999,108.26,104.889,104.857,106.15,107.636,108.93,110.262,110.526,113.087,116.104,118.47499999999999,118.988,117.83799999999999,118.651,118.801,118.791,119.235,119.678]
[16,"    Goods",99.828000000000003,99.95,100.36499999999999,101.235,101.35599999999999,100.724,99.486000000000004,99.477000000000004,99.061999999999998,98.897999999999996,98.501000000000005,98.103999999999999,98.137,98.248000000000005,98.072000000000003,97.86,98.43,98.783000000000001,99.210999999999999,99.975999999999999,101.31,102.01300000000001,101.652,100.955,null,null,null,null,null,null,null,null,null,null,null,100.277,99.837000000000003,98.578999999999994,96.900999999999996,96.671000000000006,96.409000000000006,96.070999999999998,92.545000000000002,92.009,91.683000000000007,91.605000000000004,91.766000000000005,92.253,92.546999999999997,93.036000000000001,93.126000000000005,93.260999999999996,93.22,92.789000000000001,92.216999999999999,91.33,91.090999999999994,91.48,92.263999999999996,92.426000000000002,93.239000000000004,93.497,93.385999999999996,94.302000000000007,95.563000000000002,96.881,97.188000000000002,98.138999999999996,99.137,99.760999999999996,100.18300000000001,100.87,101.538,102.90300000000001,104.27800000000001,104.486,105.2,106.378,106.947,108.518,110.813,114.309,115.90900000000001,107.107,103.06100000000001,103.604,104.919,106.304,107.723,109.175,109.461,112.75700000000001,116.357,119.027,119.393,117.92400000000001,118.622,118.515,118.553,118.896,119.286]
[17,"    Services",72.564999999999998,73.046000000000006,74.795000000000002,77.105000000000004,77.760000000000005,77.576999999999998,78.278000000000006,78.837999999999994,79.307000000000002,79.873000000000005,80.593999999999994,80.756,80.811000000000007,81.17,81.19,81.39,81.5,81.849000000000004,82.448999999999998,82.728999999999999,83.15,84.025999999999996,84.082999999999998,84.188000000000002,null,null,null,null,null,null,null,null,null,null,null,85.078000000000003,85.033000000000001,85.591999999999999,86.201999999999998,85.938000000000002,86.378,86.367999999999995,86.245000000000005,86.424999999999997,86.634,87.272000000000006,87.54,87.790999999999997,89.015000000000001,89.706999999999994,90.423000000000002,90.533000000000001,90.581000000000003,90.218000000000004,90.018000000000001,89.284999999999997,89.215999999999994,90.138000000000005,90.594999999999999,90.823999999999998,91.891000000000005,91.995999999999995,92.938000000000002,93.227999999999994,94.191999999999993,95.019000000000005,95.893000000000001,97.215999999999994,98.418999999999997,99.263000000000005,100.666,101.61499999999999,102.485,103.60299999999999,104.58199999999999,104.154,105.45,106.542,107.514,108.878,110.33499999999999,111.623,113.467,110.849,108.887,107.63500000000001,108.867,110.572,111.601,112.66800000000001,112.89,113.741,115.38800000000001,117.051,117.904,117.514,118.604,119.379,119.249,119.93899999999999,120.509]
[18,"  Imports",92.263999999999996,90.647999999999996,93.287000000000006,98.471000000000004,95.456000000000003,92.822000000000003,91.421000000000006,91.832999999999998,92.248999999999995,92.600999999999999,93.778999999999996,93.03,92.483000000000004,92.81,91.983999999999995,91.602999999999994,91.533000000000001,92.384,93.933999999999997,94.3,95.100999999999999,96.483000000000004,95.888000000000005,95.03,null,null,null,null,null,null,null,null,null,null,null,94.825000000000003,94.334999999999994,93.385999999999996,93.353999999999999,92.65,90.725999999999999,90.131,85.015000000000001,84.954999999999998,84.7,85.697000000000003,86.727999999999994,87.953999999999994,89.587999999999994,89.58,90.213999999999999,90.683999999999997,90.253,88.525999999999996,87.135999999999996,85.194999999999993,85.031999999999996,86.872,87.406999999999996,87.965000000000003,90.474999999999994,89.186999999999998,89.603999999999999,90.134,92.12,93.391000000000005,94.347999999999999,96.616,97.432000000000002,98.796000000000006,100.83199999999999,102.81,103.21899999999999,104.298,105.10299999999999,103.887,104.575,106.252,108.017,112.32899999999999,116.748,122.42,125.536,111.961,102.854,104.471,107.789,111.011,113.181,112.595,111.735,114.44499999999999,119.419,123.053,122.458,122.452,124.145,122.931,120.896,122.45399999999999,122.79900000000001]
[19,"    Goods",98.251999999999995,95.802999999999997,98.537000000000006,104.291,100.325,97.507999999999996,95.593999999999994,95.972999999999999,96.277000000000001,96.542000000000002,97.427999999999997,96.793999999999997,96.14,96.34,95.447999999999993,94.872,94.751000000000005,95.77,97.266999999999996,97.56,98.778000000000006,99.89,99.084999999999994,98.064999999999998,null,null,null,null,null,null,null,null,null,null,null,97.704999999999998,96.992999999999995,95.694999999999993,95.495000000000005,94.744,92.384,91.838999999999999,85.923000000000002,85.6,85.308000000000007,86.244,87.313000000000002,88.738,90.637,90.731999999999999,91.411000000000001,91.989000000000004,91.411000000000001,89.424999999999997,87.686000000000007,85.483999999999995,85.221999999999994,87.102000000000004,87.444999999999993,88.131,90.781000000000006,88.686000000000007,89.052000000000007,89.671999999999997,91.823999999999998,93.125,94,96.433000000000007,97.248000000000005,98.63,100.801,103.17,103.371,104.39400000000001,105.215,103.768,104.45399999999999,106.123,107.90300000000001,112.73699999999999,117.747,123.875,127.30800000000001,111.645,100.956,103.008,106.845,110.339,112.908,112.14400000000001,111.06399999999999,113.982,119.697,123.76600000000001,123.133,123.316,125.249,123.73,121.333,123.062,123.352]
[20,"    Services",68.376000000000005,69.382000000000005,71.572000000000003,74.742000000000004,74.777000000000001,72.882000000000005,73.150999999999996,73.655000000000001,74.415999999999997,75.049000000000007,77.191999999999993,76.061000000000007,75.911000000000001,76.692999999999998,76.138000000000005,76.498999999999995,76.634,76.828000000000003,78.555000000000007,79.22,78.241,80.741,81.052999999999997,80.900999999999996,null,null,null,null,null,null,null,null,null,null,null,81.376000000000005,81.866,82.468999999999994,83.192999999999998,82.706999999999994,82.787999999999997,81.957999999999998,80.575999999999993,81.760999999999996,81.700999999999993,83.01,83.861000000000004,84.102999999999994,84.406000000000006,83.891999999999996,84.302999999999997,84.234999999999999,84.561999999999998,84.108999999999995,84.415999999999997,83.775999999999996,84.106999999999999,85.760999999999996,87.271000000000001,87.17,88.956999999999994,91.83,92.495000000000005,92.55,93.677999999999997,94.786000000000001,96.161000000000001,97.563999999999993,98.391999999999996,99.668999999999997,101.001,100.902,102.443,103.813,104.498,104.443,105.175,106.92,108.64700000000001,110.224,111.604,114.96299999999999,116.501,112.967,110.93600000000001,110.672,111.745,113.71,113.99299999999999,114.23399999999999,114.459,116.15,117.44,118.91200000000001,118.53100000000001,117.613,118.117,118.399,118.134,118.855,119.467]
[21,"Government consumption expenditures and gross investment",62.37,62.965000000000003,63.609000000000002,64.623999999999995,65.12,65.322999999999993,65.793000000000006,66.152000000000001,66.61,67.138000000000005,67.551000000000002,67.760999999999996,68.301000000000002,68.762,69.164000000000001,69.524000000000001,70.055000000000007,70.608999999999995,70.998999999999995,71.555000000000007,72.143000000000001,72.516999999999996,72.808999999999997,73.504999999999995,null,null,null,null,null,null,null,null,null,null,null,74.328000000000003,74.132999999999996,74.489999999999995,74.95,75.537000000000006,75.664000000000001,75.86,77.010000000000005,77.423000000000002,78.177000000000007,78.981999999999999,79.710999999999999,80.438000000000002,81.569999999999993,81.983000000000004,82.863,83.623999999999995,84.266000000000005,84.653000000000006,84.975999999999999,85.144000000000005,86.057000000000002,86.64,87.144999999999996,88.141000000000005,90.117999999999995,90.358000000000004,90.841999999999999,91.271000000000001,92.766000000000005,93.888999999999996,95.04,96.423000000000002,98.164000000000001,99.244,100.681,101.895,103.23099999999999,104.64400000000001,105.435,106.051,108.215,109.444,110.235,111.51900000000001,113.666,115.501,116.694,115.1,114.339,114.182,114.617,115.218,116.55500000000001,116.917,117.40900000000001,118.465,119.968,121.172,121.902,121.908,122.983,123.161,123.57899999999999,124.06699999999999,124.586]
[22,"  Federal",62.581000000000003,63.16,63.600999999999999,64.703999999999994,65.567999999999998,65.688000000000002,66.222999999999999,66.674999999999997,67.486000000000004,67.966999999999999,68.427000000000007,68.358999999999995,69.010000000000005,69.486000000000004,70.156999999999996,70.525000000000006,70.936999999999998,71.771000000000001,71.756,72.271000000000001,73.126000000000005,73.224999999999994,73.494,74.906999999999996,null,null,null,null,null,null,null,null,null,null,null,75.930000000000007,75.292000000000002,75.585999999999999,76.075000000000003,76.840999999999994,76.923000000000002,77.013000000000005,78.039000000000001,78.171999999999997,79.17,79.625,80.078999999999994,80.635000000000005,82.078999999999994,81.835999999999999,82.905000000000001,83.286000000000001,83.659000000000006,83.89,84.37,84.861999999999995,86.9,87.084999999999994,87.120999999999995,88.132999999999996,90.623999999999995,90.863,91.138999999999996,91.448999999999998,93.992000000000004,95.174999999999997,95.75,96.402000000000001,99.168000000000006,99.674000000000007,100.416,100.727,103.10299999999999,104.19,104.505,104.636,106.84399999999999,107.764,107.871,108.498,110.482,111.60299999999999,112.08,110.727,110.955,110.479,110.892,111.499,113.012,113.336,113.66500000000001,114.307,115.696,116.71599999999999,117.36799999999999,117.114,118.042,118.40600000000001,118.68300000000001,119.145,119.855]
[23,"    National defense",63.024000000000001,63.475000000000001,64.058999999999997,65.113,65.682000000000002,65.75,66.424000000000007,67.091999999999999,68.039000000000001,68.549000000000007,69.016000000000005,68.474999999999994,68.957999999999998,69.457999999999998,70.052000000000007,70.397000000000006,70.698999999999998,71.489000000000004,71.566000000000003,72,72.664000000000001,72.861000000000004,73.176000000000002,73.981999999999999,null,null,null,null,null,null,null,null,null,null,null,75.394000000000005,75.102999999999994,75.399000000000001,75.84,76.462000000000003,76.444999999999993,76.442999999999998,77.361999999999995,77.625,78.635999999999996,79.031999999999996,79.387,79.808000000000007,81.418000000000006,81.361000000000004,82.141999999999996,82.361999999999995,83.036000000000001,83.171999999999997,83.671000000000006,84.036000000000001,85.832999999999998,86.225999999999999,86.453000000000003,87.915000000000006,90.188000000000002,90.462999999999994,90.787999999999997,91.158000000000001,93.445999999999998,94.644000000000005,95.311000000000007,96.153999999999996,99.131,99.667000000000002,100.395,100.79900000000001,103.336,104.498,104.88,104.959,107.10299999999999,108.179,108.42,109.244,111.23099999999999,112.691,113.249,111.56100000000001,111.503,110.875,111.19199999999999,111.81699999999999,113.41800000000001,113.693,113.944,114.739,116.437,117.372,118.04300000000001,117.776,119.004,119.264,119.53700000000001,120.11,120.999]
[24,"    Nondefense",61.430999999999997,62.360999999999997,62.41,63.636000000000003,65.31,65.569999999999993,65.728999999999999,65.628,66.12,66.534999999999997,66.975999999999999,68.024000000000001,69.051000000000002,69.466999999999999,70.307000000000002,70.724999999999994,71.381,72.308999999999997,72.093999999999994,72.786000000000001,74.046000000000006,73.945999999999998,74.120999999999995,76.805000000000007,null,null,null,null,null,null,null,null,null,null,null,77.004999999999995,75.641999999999996,75.935000000000002,76.53,77.59,77.870999999999995,78.144000000000005,79.379000000000005,79.248999999999995,80.227999999999994,80.798000000000002,81.441000000000003,82.257000000000005,83.385000000000005,82.795000000000002,84.397000000000006,85.08,84.891999999999996,85.301000000000002,85.747,86.471999999999994,88.954999999999998,88.757000000000005,88.44,88.614999999999995,91.510999999999996,91.68,91.856999999999999,92.049000000000007,95.106999999999999,96.262,96.647999999999996,96.91,99.247,99.694000000000003,100.46,100.57599999999999,102.628,103.562,103.739,103.98099999999999,106.32299999999999,106.92400000000001,106.75,106.96299999999999,108.935,109.355,109.65600000000001,109.018,109.843,109.679,110.29300000000001,110.86,112.197,112.61799999999999,113.10299999999999,113.437,114.21599999999999,115.399,116.01300000000001,115.785,116.117,116.685,116.97,117.215,117.59399999999999]
[25,"  State and local",62.378999999999998,62.987000000000002,63.784999999999997,64.739000000000004,64.962000000000003,65.227000000000004,65.650000000000006,65.941999999999993,66.150000000000006,66.709999999999994,67.09,67.495999999999995,67.957999999999998,68.409000000000006,68.632999999999996,68.988,69.597999999999999,69.977999999999994,70.622,71.204999999999998,71.63,72.168999999999997,72.474000000000004,72.748999999999995,null,null,null,null,null,null,null,null,null,null,null,73.453000000000003,73.515000000000001,73.909000000000006,74.352999999999994,74.840999999999994,74.992000000000004,75.245999999999995,76.462999999999994,77.022000000000006,77.650999999999996,78.634,79.503,80.317999999999998,81.292000000000002,82.034000000000006,82.817999999999998,83.769000000000005,84.545000000000002,85.01,85.253,85.256,85.599000000000004,86.382000000000005,87.13,88.117000000000004,89.82,90.06,90.661000000000001,91.156999999999996,92.055999999999997,93.144000000000005,94.626999999999995,96.433999999999997,97.576999999999998,98.99,100.837,102.583,103.30200000000001,104.91,105.98399999999999,106.886,109.02800000000001,110.441,111.64100000000001,113.32299999999999,115.57,117.848,119.496,117.751,116.34699999999999,116.401,116.849,117.44499999999999,118.65900000000001,119.04600000000001,119.648,120.994,122.572,123.9,124.682,124.87,126.04600000000001,126.093,126.60899999999999,127.114,127.501]
["    ","Addendum:"]
[26,"  Gross national product",71.164000000000001,71.986999999999995,72.650999999999996,73.239000000000004,74.025000000000006,74.551000000000002,75.126999999999995,75.561999999999998,75.941999999999993,76.411000000000001,76.765000000000001,77.203999999999994,77.673000000000002,78.105999999999995,78.468000000000004,78.900999999999996,79.313999999999993,79.691999999999993,80.164000000000001,80.578000000000003,81.042000000000002,81.403000000000006,81.787000000000006,82.201999999999998,null,null,null,null,null,null,null,null,null,null,null,82.677999999999997,82.995999999999995,83.257000000000005,83.715999999999994,84.256,84.45,84.744,85.725999999999999,85.986000000000004,86.367999999999995,86.673000000000002,86.995999999999995,87.302999999999997,87.997,88.441999999999993,88.977000000000004,89.444000000000003,90.051000000000002,90.662000000000006,90.95,91.23,91.551000000000002,91.96,92.355999999999995,92.887,93.537999999999997,93.81,94.331999999999994,94.813999999999993,95.638999999999996,96.447999999999993,97.146000000000001,97.872,98.774000000000001,99.436000000000007,100.461,101.306,102.06,102.952,103.729,104.18600000000001,105.38200000000001,106.098,106.453,106.96299999999999,107.6,108.312,109.176,109.295,109.53400000000001,109.327,109.46,109.791,110.21,110.69,111.217,111.77500000000001,112.36199999999999,113.10599999999999,113.94,113.985,114.6,115.035,115.807,116.09,"---"]
[]
[null,"Table 1.1.9. Implicit Price Deflators for Gross Domestic Product                                                                                                                                                                                          "]
[null,"[Index numbers, 2005=100]                                                                                                                                                                                                                                 "]
[null,"Bureau of Economic Analysis"]
[null," ",1990,1991,1992,1993,1994,1995,1996,1997,1998,1999,2000,2001,2002,2003,2004,2005,2006,2007,2008,2009,2010,2011,2012]
[1,"    Gross domestic product",72.262,74.823999999999998,76.597999999999999,78.290000000000006,79.94,81.605999999999995,83.159000000000006,84.628,85.584000000000003,86.841999999999999,88.722999999999999,90.727000000000004,92.195999999999998,94.135000000000005,96.786000000000001,100,103.23099999999999,106.227,108.58199999999999,109.529,110.99299999999999,113.35899999999999,115.387]
[2,"Personal consumption expenditures",72.180000000000007,74.789000000000001,76.989000000000004,78.679000000000002,80.302000000000007,82.078000000000003,83.864000000000004,85.433000000000007,86.245999999999995,87.635999999999996,89.817999999999998,91.53,92.778000000000006,94.659000000000006,97.120999999999995,100,102.723,105.499,108.943,109.004,111.087,113.79,115.789]
[3,"  Goods",89.801000000000002,91.995999999999995,93.106999999999999,93.915000000000006,94.87,95.757000000000005,96.808999999999997,96.695999999999998,95.236999999999995,95.734999999999999,97.655000000000001,97.563000000000002,96.563000000000002,96.492999999999995,97.929000000000002,100,101.441,102.764,105.91200000000001,103.105,104.852,108.822,110.202]
[4,"    Durable goods",117.54,119.26300000000001,120.087,121.26900000000001,123.642,124.544,123.28700000000001,120.593,117.181,114.005,111.953,109.733,106.92,103.113,101.124,100,98.361000000000004,96.43,94.628,92.83,91.611000000000004,90.799000000000007,89.566999999999993]
[5,"    Nondurable goods",76.745000000000005,78.984999999999999,80.132999999999996,80.784000000000006,81.215000000000003,82.063000000000002,83.921999999999997,84.798000000000002,84.168999999999997,86.268000000000001,90.016000000000005,90.960999999999999,90.888000000000005,92.796999999999997,96.114000000000004,100,103.23,106.49,112.56699999999999,109.17700000000001,112.621,119.43,122.429]
[6,"  Services",63.808,66.581000000000003,69.236000000000004,71.293999999999997,73.2,75.364999999999995,77.472999999999999,79.811999999999998,81.688999999999993,83.509,85.817999999999998,88.421999999999997,90.801000000000002,93.686000000000007,96.688000000000002,100,103.41500000000001,106.98099999999999,110.584,112.157,114.41800000000001,116.435,118.77800000000001]
[7,"Gross private domestic investment",86.977000000000004,88.293000000000006,87.968999999999994,89.021000000000001,90.204999999999998,91.206999999999994,90.837000000000003,90.454999999999998,89.453999999999994,89.33,90.275999999999996,91.052999999999997,91.478999999999999,92.489000000000004,95.644000000000005,100,104.27,106.285,107.621,106.252,104.782,106.36199999999999,107.727]
[8,"  Fixed investment",86.063999999999993,87.341999999999999,87.09,88.162999999999997,89.352000000000004,90.393000000000001,90.149000000000001,89.921000000000006,89.084999999999994,89.028000000000006,90.082999999999998,90.888000000000005,91.260999999999996,92.375,95.543000000000006,100,104.34699999999999,106.36,107.587,106.318,105.024,106.68,108.15600000000001]
[9,"    Nonresidential",101.238,102.804,101.947,102.1,102.592,102.81100000000001,101.61199999999999,100.32599999999999,98.125,96.703999999999994,96.75,96.316999999999993,95.888999999999996,95.471000000000004,96.837000000000003,100,103.425,105.645,107.717,107.102,105.514,107.35899999999999,108.96599999999999]
[10,"      Structures",53.322000000000003,54.286999999999999,54.298000000000002,56.103000000000002,58.088999999999999,60.6,62.140999999999998,64.516000000000005,67.48,69.558999999999997,72.298000000000002,76.087000000000003,79.292000000000002,82.174000000000007,88.441000000000003,100,112.922,119.78,125.706,122.527,121.158,126.85,131.07499999999999]
[11,"      Equipment and software",126.31,128.11199999999999,126.605,125.322,124.604,123.163,120.2,116.639,111.45399999999999,108.19499999999999,106.893,104.364,102.24,100.45,99.9,100,100.04900000000001,100.52500000000001,101,101.477,99.805999999999997,100.44499999999999,101.23]
[12,"    Residential",58.011000000000003,58.771000000000001,59.485999999999997,61.89,64.067999999999998,66.403000000000006,67.826999999999998,69.555999999999997,71.412000000000006,74.150999999999996,77.415000000000006,80.994,83.001999999999995,86.953000000000003,93.296999999999997,100,106.081,107.61199999999999,106.29600000000001,102.71299999999999,102.51900000000001,103.40600000000001,104.306]
[13,"  Change in private inventories",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"---","---","---","---","---","---","---"]
[14,"Net exports of goods and services",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"---","---","---","---","---","---","---"]
[15,"  Exports",92.063000000000002,93.284000000000006,92.903999999999996,92.879000000000005,93.914000000000001,96.07,94.799000000000007,93.174000000000007,91.042000000000002,90.477000000000004,92.07,91.697000000000003,91.322000000000003,93.281999999999996,96.539000000000001,100,103.441,106.901,111.97499999999999,105.92400000000001,110.739,117.86,118.87]
[16,"    Goods",100.348,100.24299999999999,98.635000000000005,98.076999999999998,99.125,101.47799999999999,98.856999999999999,96.126999999999995,93.094999999999999,91.834000000000003,92.998999999999995,92.423000000000002,91.82,93.616,96.957999999999998,100,103.319,106.79300000000001,112.143,104.52800000000001,109.828,118.182,118.646]
[17,"    Services",74.414000000000001,78.131,80.13,81.141999999999996,82.138999999999996,83.872,85.491,86.334999999999994,86.284999999999997,87.313999999999993,89.92,90.042000000000002,90.201999999999998,92.533000000000001,95.597999999999999,100,103.71899999999999,107.146,111.574,109.002,112.741,116.97199999999999,119.29600000000001]
[18,"  Imports",93.63,92.849000000000004,92.921999999999997,92.21,93.075000000000003,95.625,93.957999999999998,90.691999999999993,85.808999999999997,86.311000000000007,90.027000000000001,87.823999999999998,86.846000000000004,89.850999999999999,94.164000000000001,100,104.131,107.785,119.23699999999999,106.598,112.989,121.851,122.605]
[19,"    Goods",99.174999999999997,97.3,96.766999999999996,95.686000000000007,96.382999999999996,98.951999999999998,96.444000000000003,92.46,86.875,86.947999999999993,91.204999999999998,88.557000000000002,87.004000000000005,89.540999999999997,93.894999999999996,100,104.19199999999999,107.792,120.254,105.379,112.52,122.482,123.343]
[20,"    Services",71.019000000000005,73.611999999999995,75.673000000000002,76.313000000000002,77.805999999999997,80.234999999999999,82.234999999999999,82.233000000000004,80.628,83.185000000000002,84.209000000000003,84.218999999999994,86.088999999999999,91.468999999999994,95.572999999999993,100,103.806,107.75,114.006,111.76900000000001,114.714,118.126,118.375]
[21,"Government consumption expenditures and gross investment",63.395000000000003,65.596000000000004,67.266000000000005,68.938000000000002,70.808000000000007,72.742000000000004,74.477000000000004,75.853999999999999,76.879000000000005,79.337000000000003,82.513000000000005,84.763999999999996,87.003,90.65,94.53,100,104.842,109.863,115.245,114.592,117.334,121.233,123.446]
[22,"  Federal",63.512,66.031999999999996,68.061999999999998,69.790000000000006,71.683000000000007,73.674000000000007,75.718999999999994,77.046999999999997,77.930999999999997,79.885999999999996,82.524000000000001,84.200999999999993,87.317999999999998,91.024000000000001,95.334999999999994,100,104.107,107.753,111.22499999999999,110.959,113.583,116.721,118.56699999999999]
[23,"    National defense",63.917000000000002,66.221999999999994,68.522000000000006,69.712000000000003,71.438000000000002,73.161000000000001,75.430999999999997,76.516999999999996,77.328000000000003,79.224999999999994,81.820999999999998,83.483999999999995,86.623999999999995,90.659000000000006,94.894999999999996,100,104.42100000000001,108.249,112.187,111.34699999999999,113.95099999999999,117.411,119.474]
[24,"    Nondefense",62.462000000000003,65.561000000000007,66.92,69.882999999999996,72.144000000000005,74.703000000000003,76.275999999999996,78.094999999999999,79.12,81.188000000000002,83.906999999999996,85.611999999999995,88.688999999999993,91.774000000000001,96.233999999999995,100,103.468,106.74299999999999,109.24,110.17700000000001,112.843,115.337,116.749]
[25,"  State and local",63.478999999999999,65.447999999999993,66.861999999999995,68.498999999999995,70.356999999999999,72.257999999999996,73.811999999999998,75.218999999999994,76.319999999999993,79.036000000000001,82.481999999999999,85.019000000000005,86.81,90.424999999999997,94.061999999999998,100,105.276,111.11199999999999,117.666,116.76300000000001,119.57899999999999,124.001,126.465]
["    ","Addendum:"]
[26,"  Gross national product",72.260000000000005,74.819000000000003,76.585999999999999,78.290999999999997,79.941999999999993,81.611000000000004,83.165999999999997,84.63,85.581000000000003,86.84,88.72,90.724999999999994,92.191000000000003,94.131,96.781999999999996,100,103.23399999999999,106.23,108.589,109.529,110.977,113.35299999999999,115.387]
[]
[null,"http://www.bea.gov/national/nipaweb/TableView.asp?SelectedTable=13&Freq=Qtr&FirstYear=2009&LastYear=2011"]
[]
[]
[null,"Consumer Price Index - All Urban Consumers (UPDATED)"]
[null,"Original Data Value"]
[null,"Series Id:","CUUR0000SETC01"]
[null,"Not Seasonally Adjusted"]
[null,"Area:","U.S. city average"]
[null,"Item:","Tires"]
[null,"Base Period:","1982-84=100"]
[null,"Years:","1997 to 2011"]
[null,"Year","Jan","Feb","Mar","Apr","May","Jun","Jul","Aug","Sep","Oct","Nov","Dec","Annual","HALF1","HALF2"]
[null,1997,101.9,101.9,101.2,100.7,100.2,99.6,100.6,100,99.5,98.8,99.3,99,100.2]
[null,1998,98.8,99.1,98.7,97.8,98.1,98.5,99,99,99.1,99,98.8,98.6,98.7]
[null,1999,98.5,98.4,97.5,97.9,97.9,97.4,97.4,97,97.2,97.1,97.8,97.5,97.6]
[null,2000,97.1,96.9,97.3,96.7,97.2,97,97.4,97.9,97.8,98,98.6,98.5,97.5]
[null,2001,99.7,100,100.4,99.7,100.4,100.2,101.2,100.8,100.4,100.9,101.3,101.2,100.5]
[null,2002,101.6,101.4,101.7,102.3,102.1,101.9,102.2,102.4,101.8,101.4,101.5,101.3,101.8]
[null,2003,102.3,102.7,102.3,102,102,101.7,101.5,101.7,101.1,101.4,101.1,100.8,101.7]
[null,2004,101.1,101,100.6,100.6,100.5,101,102,102.4,102.8,102.8,103.2,103.2,101.8]
[null,2005,103.8,104,103.5,103.5,103.5,103.8,104.4,104.6,105,105.3,105.8,106.2,104.5]
[null,2006,106.4,106.9,107.1,107.1,108.1,107.9,108.9,109,109.4,109.4,110,110,108.4]
[null,2007,110.196,110.71599999999999,110.747,111.102,111.202,111.179,111.417,111.967,112.268,112.84099999999999,113.08799999999999,113.06,111.649]
[null,2008,112.738,113.85899999999999,114.836,114.496,115.395,116.371,117.77500000000001,118.533,119.19499999999999,119.378,119.59,119.79600000000001,116.83]
[null,2009,120.203,121.199,121.687,121.848,121.435,121.408,120.63800000000001,120.108,119.86499999999999,120.181,120.833,121.348,120.896]
[null,2010,121.723,122.251,122.238,122.01,122.336,122.908,123.57599999999999,124.324,124.185,124.94,125.62,126.26300000000001,123.53100000000001]
[null,2011,127.50700000000001,128.10499999999999,127.64700000000001,128.41,130.03,131.48500000000001,131.72900000000001,132.22499999999999,131.77600000000001,131.47499999999999,132.97499999999999,134.417,130.648]
[null,2012,135.31,135.44200000000001,135.1,135.256,135.202,135.19999999999999,135.447,135.446,134.917,135.185,134.36500000000001,134.666,135.12799999999999]
[null,2013,133.58199999999999,133.143,133.28800000000001]
[]
[null,"Consumer Price Index - All Urban Consumers (UPDATED)"]
[null,"Original Data Value"]
[null,"Series Id:","CUUR0000SS47021"]
[null,"Not Seasonally Adjusted"]
[null,"Area:","U.S. city average"]
[null,"Item:","Motor oil, coolant, and fluids"]
[null,"Base Period:","1982-84=100"]
[null,"Years:","1997 to 2011"]
[null,"Year","Jan","Feb","Mar","Apr","May","Jun","Jul","Aug","Sep","Oct","Nov","Dec","Annual","HALF1","HALF2"]
[null,1997,131.1,130.5,131.1,131.5,132.6,132.6,132.69999999999999,131.69999999999999,131.5,131.6,131.6,131.80000000000001,131.69999999999999]
[null,1998,131.4,131,131,131.30000000000001,131.1,131.6,130.69999999999999,131.6,131.1,130.69999999999999,130.80000000000001,130.80000000000001,131.1]
[null,1999,131.1,130.9,128.80000000000001,129.80000000000001,130.69999999999999,131.1,130.19999999999999,131.1,132,132.5,132.5,132.19999999999999,131.1]
[null,2000,132.4,134.5,135.69999999999999,137.4,137,138.80000000000001,139.6,139.80000000000001,140,138.69999999999999,140.19999999999999,141.69999999999999,138]
[null,2001,140.4,142.80000000000001,146.19999999999999,145.19999999999999,146,146.5,147.30000000000001,148.5,150.80000000000001,151,151.1,150.69999999999999,147.19999999999999]
[null,2002,152.1,152.30000000000001,152.9,152.30000000000001,153.80000000000001,152.6,153,154.4,154.30000000000001,152.6,153.69999999999999,154.30000000000001,153.19999999999999]
[null,2003,154.4,154.80000000000001,155.69999999999999,156,155.30000000000001,156.6,156.9,157.19999999999999,158.1,159.6,160.69999999999999,160.19999999999999,157.1]
[null,2004,161.1,161,161.9,163.30000000000001,163,164.8,165.4,166.1,167.4,168.5,171.2,170.3,165.3]
[null,2005,172.6,174.4,176.9,176,179.4,179.6,182,186.8,186.1,190.3,193.9,195.1,182.8]
[null,2006,197.3,201.3,203.2,204.2,211.4,211.4,213.3,216.6,221.4,222.8,225,224.4,212.7]
[null,2007,225.12299999999999,228.06700000000001,227.535,229.30199999999999,229.62100000000001,226.59800000000001,231.636,230.655,232.78700000000001,233.46600000000001,238.352,240.51,231.13800000000001]
[null,2008,246.53200000000001,247.51300000000001,255.024,254.904,256.548,260.90699999999998,268.07499999999999,275.952,276.947,291.17899999999997,297.23599999999999,298.12099999999998,269.07799999999997]
[null,2009,300.173,301.12599999999998,299.072,297.38099999999997,295.58199999999999,291.012,291.07400000000001,289.93599999999998,290.95800000000003,291.50599999999997,291.35899999999998,292.33699999999999,294.29300000000001]
[null,2010,293.02699999999999,297.67599999999999,295.96699999999998,302.68799999999999,305.22699999999998,307.18400000000003,307.786,306.41399999999999,312.53100000000001,312.83100000000002,312.24200000000002,311.036,305.38400000000001]
[null,2011,311.577,310.12799999999999,312.12299999999999,320.31299999999999,328.10500000000002,330.97300000000001,342.125,349.53399999999999,353.59699999999998,350.613,351.51400000000001,354.17,334.56400000000002]
[null,2012,354.37799999999999,353.09800000000001,359.59,361.20299999999997,361.495,362.50700000000001,360.69,356.49299999999999,364.43900000000002,351.72300000000001,365.286,364.25099999999998,359.596]
[null,2013,362.78,362.72800000000001,359.25]
[]
[null,"Consumer Price Index - All Urban Consumers (UPDATED)"]
[null,"Original Data Value"]
[null,"Series Id:","CUUR0000SETD"]
[null,"Not Seasonally Adjusted"]
[null,"Area:","U.S. city average"]
[null,"Item:","Motor vehicle maintenance and repair"]
[null,"Base Period:","1982-84=100"]
[null,"Years:","1997 to 2011"]
[null,"Year","Jan","Feb","Mar","Apr","May","Jun","Jul","Aug","Sep","Oct","Nov","Dec","Annual","HALF1","HALF2"]
[null,1997,161.1,161.19999999999999,161.5,161.9,162.19999999999999,162.6,162.9,163.30000000000001,163.5,163.9,164,164.7,162.69999999999999,161.80000000000001,163.69999999999999]
[null,1998,165,165.5,165.7,165.7,165.9,166.5,166.8,167.3,168.3,169,169.5,169.6,167.1]
[null,1999,169.8,170.4,170.6,170.9,171.3,171.7,172.1,172.1,172.8,173.2,173.6,173.8,171.9]
[null,2000,174.6,175.2,175.7,175.9,176.3,176.8,177.2,178.2,178.7,179.4,179.9,179.9,177.3]
[null,2001,180.6,181.5,181.7,181.9,182.5,182.7,183.4,184,185.1,186,186.4,186.4,183.5]
[null,2002,187.1,188,188.5,189,189.9,190,189.8,191,191.4,191.8,192.8,193.3,190.2]
[null,2003,193.7,194.5,194.3,194.6,194.9,195.1,196,195.7,196.2,196.9,197.2,198,195.6]
[null,2004,198.2,198.2,198.5,198.6,199,199.7,200.3,200.8,200.7,201.7,202.9,203.3,200.2]
[null,2005,204,203.9,204.7,205,205.6,206.1,206.7,207.3,208.7,209.8,210.5,210.7,206.9]
[null,2006,211.2,212.9,213.4,213.9,214.9,215.5,216.7,216.2,217,218.5,218.5,218.8,215.6]
[null,2007,219.262,220.53,221.16,221.50800000000001,221.999,222.553,223.48699999999999,224.01900000000001,224.30199999999999,224.93899999999999,225.672,226.12,222.96299999999999]
[null,2008,227.732,228.73099999999999,229.76499999999999,230.52799999999999,231.73,233.16200000000001,234.78800000000001,236.125,237.12100000000001,238.227,239.048,239.35599999999999,233.85900000000001]
[null,2009,241.07599999999999,241.68899999999999,242.11799999999999,242.649,242.488,242.68299999999999,243.03100000000001,243.494,244.49299999999999,245.393,245.511,245.417,243.33699999999999]
[null,2010,245.56700000000001,245.96899999999999,246.624,247.35499999999999,247.31100000000001,247.63499999999999,247.536,248.39,249.23099999999999,249.82400000000001,249.87200000000001,250.13399999999999,247.95400000000001]
[null,2011,250.726,250.851,250.82,251.458,252.376,252.529,252.76900000000001,253.33699999999999,255.244,255.774,255.66300000000001,255.64400000000001,253.09899999999999]
[null,2012,256.40499999999997,256.96800000000002,256.61599999999999,256.54399999999998,257.37200000000001,257.62900000000002,257.423,257.64100000000002,258.024,258.57799999999997,258.94299999999998,258.84500000000003,257.58233333333334]
[null,2013,259.75200000000001,260.23399999999998,260.15600000000001]
[]
[null,"Consumer Price Index - All Urban Consumers (UPDATED)"]
[null,"Original Data Value"]
[null,"Series Id:","CUUR0000SS45021"]
[null,"Not Seasonally Adjusted"]
[null,"Area:","U.S. city average"]
[null,"Item:","New trucks"]
[null,"Base Period:","DECEMBER 1983=100"]
[null,"Years:","1997 to 2011"]
[null,"Year","Jan","Feb","Mar","Apr","May","Jun","Jul","Aug","Sep","Oct","Nov","Dec","Annual","HALF1","HALF2"]
[null,1997,152,152.69999999999999,152.6,152.30000000000001,151.5,151,150.80000000000001,150.19999999999999,150.19999999999999,151.1,151.30000000000001,151.4,151.4]
[null,1998,151.80000000000001,151.9,151.9,152,150.80000000000001,149.69999999999999,150.1,150.4,150.19999999999999,150.19999999999999,151.5,152.1,151.1]
[null,1999,152.6,152.4,152,152.19999999999999,151.9,151.9,151.5,150.9,151,151.80000000000001,152.69999999999999,153.1,152]
[null,2000,152.4,151.9,152.30000000000001,152.80000000000001,152.6,152.1,151.4,150.80000000000001,150,150.1,151.19999999999999,152.19999999999999,151.69999999999999]
[null,2001,152.6,152.19999999999999,151.6,151.4,150.9,150.30000000000001,149.69999999999999,148.69999999999999,148.4,149.6,151.30000000000001,152,150.69999999999999]
[null,2002,150.9,148.9,148.19999999999999,147.9,147.30000000000001,146.69999999999999,146.4,145.80000000000001,146.69999999999999,147.5,148.30000000000001,148.6,147.80000000000001]
[null,2003,147.9,147.5,147.6,146.9,146.19999999999999,145.30000000000001,144.80000000000001,144.9,144.80000000000001,144.6,145.9,146.4,146.1]
[null,2004,146.5,146.9,146.19999999999999,146,145.30000000000001,144.9,143.6,142.4,142.4,143.1,145.5,147.19999999999999,145]
[null,2005,148.4,148.5,147.4,146.9,146.80000000000001,145.9,143.30000000000001,141.69999999999999,142.4,143.6,144.30000000000001,144.4,145.30000000000001]
[null,2006,145.19999999999999,145.4,145,144.4,143.4,142.69999999999999,142.19999999999999,141.4,140.9,141.4,141.1,141.5,142.9]
[null,2007,142.19,142.00200000000001,141.982,141.624,140.95400000000001,140.15199999999999,139.69,139.47900000000001,139.191,139.51300000000001,140.60400000000001,141.191,140.714]
[null,2008,141.47800000000001,141.048,140.249,139.30000000000001,138.50700000000001,137.886,137.07300000000001,135.19399999999999,133.67400000000001,133.63999999999999,133.697,133.65700000000001,137.11699999999999]
[null,2009,134.80600000000001,136.54900000000001,137.553,138.017,138.44900000000001,139.256,139.602,137.93100000000001,138.297,140.89699999999999,142.20099999999999,142.52000000000001,138.84]
[null,2010,142.755,143.17599999999999,143.22800000000001,142.923,142.33199999999999,142.04900000000001,141.953,141.93899999999999,142.17599999999999,142.55600000000001,143.34100000000001,143.91499999999999,142.69499999999999]
[null,2011,144.57,145.84299999999999,146.49199999999999,146.852,147.292,147.27500000000001,146.87,146.40100000000001,146.238,146.607,146.91499999999999,147.21,146.547]
[null,2012,148.26900000000001,149.50700000000001,149.667,149.749,149.404,149.40600000000001,149.01400000000001,148.91499999999999,149.11799999999999,149.386,149.93199999999999,150.34299999999999,149.393]
[null,2013,151.16399999999999,151.42599999999999,151.60400000000001]
[]
[null,"Consumer Price Index - All Urban Consumers (UPDATED)"]
[null,"Original Data Value"]
[null,"Series Id:","CUUS0000SS45011"]
[null,"Not Seasonally Adjusted"]
[null,"Area:","U.S. city average"]
[null,"Item:","New cars"]
[null,"Base Period:","1982-84=100"]
[null,"Years:","1997 to 2011"]
[null,"Year","Jan","Feb","Mar","Apr","May","Jun","Jul","Aug","Sep","Oct","Nov","Dec","Annual","HALF1","HALF2"]
[null,1997,143,142.9,142.9,142.6,142.1,141.69999999999999,141.1,140.4,140,140.6,141.30000000000001,141.5,141.69999999999999,142.5,140.80000000000001]
[null,1998,141.80000000000001,141.69999999999999,141.69999999999999,141.5,140.6,140,140.1,140,139.4,139.69999999999999,140.6,141.30000000000001,140.69999999999999,141.19999999999999,140.19999999999999]
[null,1999,141.4,140.80000000000001,140.30000000000001,140.1,139.6,139.1,138.6,138,138.19999999999999,138.80000000000001,139.6,140.1,139.6,140.19999999999999,138.9]
[null,2000,140,139.80000000000001,140,140.19999999999999,140,139.6,139.30000000000001,138.69999999999999,138.30000000000001,138.6,139.6,140.5,139.6,139.9,139.19999999999999]
[null,2001,140.4,139.9,139.5,139.6,139.19999999999999,138.5,138.1,137.19999999999999,137.1,137.69999999999999,139.4,140.5,138.9,139.5,138.30000000000001]
[null,2002,139.69999999999999,138.6,138.19999999999999,137.80000000000001,137.19999999999999,136.6,136.1,135.4,135.80000000000001,136.69999999999999,137.6,137.69999999999999,137.30000000000001,138,136.6]
[null,2003,136.69999999999999,136,136.1,135.5,134.9,134.19999999999999,133.5,133.6,133.1,133.5,134.30000000000001,134.80000000000001,134.69999999999999,135.6,133.80000000000001]
[null,2004,134.69999999999999,134.80000000000001,134.6,134.30000000000001,134.4,134.19999999999999,133,132,131.9,133,134.9,135.5,133.9,134.5,133.4]
[null,2005,136.4,136.4,135.69999999999999,135.6,135.5,135.1,133.9,132.69999999999999,133.6,135.1,136.1,136.6,135.19999999999999,135.80000000000001,134.69999999999999]
[null,2006,137.69999999999999,137.5,136.9,136.5,136.19999999999999,135.80000000000001,135.6,135.4,135.69999999999999,136.30000000000001,136.6,136.9,136.4,136.80000000000001,136.1]
[null,2007,137.20400000000001,136.84399999999999,136.589,136.4,135.78700000000001,135.47900000000001,135.00899999999999,134.88800000000001,134.637,135.16900000000001,136.00299999999999,136.37100000000001,135.86500000000001,136.38399999999999,135.346]
[null,2008,136.363,136.00899999999999,135.64500000000001,135.32900000000001,135.14400000000001,135.23500000000001,135.80000000000001,135.48099999999999,134.994,134.83699999999999,135.041,134.93,135.40100000000001,135.62100000000001,135.18100000000001]
[null,2009,135.637,135.98400000000001,135.947,136.03700000000001,136.172,136.48599999999999,136.84399999999999,134.666,135.041,137.851,139.821,139.72800000000001,136.685,136.04400000000001,137.32499999999999]
[null,2010,139.29,139.19800000000001,138.71199999999999,138.16999999999999,137.89599999999999,137.75899999999999,137.46199999999999,137.18,137.423,137.88,138.01499999999999,138.14699999999999,138.09399999999999,138.50399999999999,137.685]
[null,2011,138.203,139.584,140.31100000000001,141.154,142.71700000000001,143.81200000000001,143.70699999999999,143.28299999999999,143.41399999999999,143.41900000000001,143.489,143.619,142.226,140.964,143.489]
[null,2012,143.69800000000001,144.273,144.10300000000001,144.404,144.477,144.36500000000001,143.92400000000001,143.70400000000001,143.535,143.78700000000001,144.70099999999999,145.16300000000001,144.178,144.22,144.136]
[null,2013,145.71199999999999,145.68799999999999,145.59200000000001]

{"sheet":"ACCIDENT COSTS","index":7,"n_rows":144,"n_cols":14,"rows_kept":144,"cut":false,"hidden":false,"merged":[[79,1,80,1],[79,5,80,5],[4,7,12,7],[4,8,12,8],[71,1,72,1],[71,5,72,5],[75,1,76,1],[75,5,76,5]]}
[null,"Accident Unit Cost Estimates"]
[]
[null,null,"Units","Most Likely","Low","High","In Dollars of","Source","Online"]
[]
[null,"Value of a Statistical Life","$ per life",9600000,5400000,13600000,2015,"US DOT, Guidance on Treatment of the Economic Value of a Statistical Life in U.S. Department of Transportation Analyses (2016); LOW and HIGH values updated by HDR","http://www.dot.gov/office-policy/transportation-policy/guidance-treatment-economic-value-statistical-life",null,null,{"$f":"5.2/9.2","v":0.56521739130434789},{"$f":"13/9.2","v":1.4130434782608696}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"ROUND($D5*L5/10^5,0)*10^5","v":5400000},{"$f":"ROUND($D5*M5/10^5,0)*10^5","v":13600000}]
[null,"Relative Disutility Factors by Injury Severity Level (Maximum Abbreviated Injury Scale)"]
[null,"MAIS 1 - Minor injury","fraction of VSL",3.0000000000000001E-3]
[null,"MAIS 2 - Moderate injury","fraction of VSL",4.7E-2]
[null,"MAIS 3 - Serious injury","fraction of VSL",0.105]
[null,"MAIS 4 - Severe injury","fraction of VSL",0.26600000000000001]
[null,"MAIS 5 - Critical injury","fraction of VSL",0.59299999999999997]
[null,"MAIS 6 - Fatality","fraction of VSL",1]
[]
[]
[null,"Property Damage Only Cost"]
[null,"Highway Accident","$ per damaged vehicle",4198,null,null,2015,"US DOT, TIGER BCA Resource Guide and The Economic and Societal Impact of Motor Vehicle Crashes, (2010)\n","TIGER BCA resource Guide 2016, PDF page 4"]
[]
[]
[null,"KABCO-AIS Conversion Table (Excluding Fatalities in Non-Fatal Injury Codes)"]
[null,null,"O","C","B","A","K","Injured","Unknown"]
[null,null,"No Injury","Possible Injury","Non Incapacitating","Incapacitating"," Killed","Severity Unknown","If Injured"]
[null,"AIS 0-No Injury",0.92534000000000005,0.23436999999999999,8.3470000000000003E-2,3.4369999999999998E-2,0,0.21537999999999999,0.43675999999999998]
[null,"AIS 1-Minor",7.2569999999999996E-2,0.68945999999999996,0.76842999999999995,0.55449000000000004,0,0.62727999999999995,0.41738999999999998]
[null,"AIS 2-Moderate",1.98E-3,6.3909999999999995E-2,0.10897999999999999,0.20907999999999999,0,0.104,8.8719999999999993E-2]
[null,"AIS 3-Serious",8.0000000000000007E-5,1.0710000000000001E-2,3.1910000000000001E-2,0.14437,0,3.8580000000000003E-2,4.8169999999999998E-2]
[null,"AIS 4-Severe",0,1.42E-3,6.1999999999999998E-3,3.986E-2,0,4.4200000000000003E-3,6.1700000000000001E-3]
[null,"AIS 5-Critical",3.0000000000000001E-5,1.2999999999999999E-4,1.01E-3,1.7829999999999999E-2,0,1.034E-2,2.7899999999999999E-3]
[null,"Fatality",0,0,0,0,1,0,0]
[null,"Source: National Highway Traffic Safety Administration, July 2011, table provided in US DOT TIGER BCA Resource Guide (2016), page 13"]
[null,"AIS=Abbreviated Injury Scale"]
[null,"MAIS=Maximum AIS"]
[]
[null,"Number of Persons Injured, Occupants and Non-Occupants, 2013"]
[null,null,"Incapacitating","Non-Incapacitating","Other*","Total Injured"]
[null,"All vehicles",166000,675000,1472000,{"$f":"SUM(C36:E36)","v":2313000}]
[null,"% total",{"$f":"C36/$F$36","v":7.1768266320795499E-2},{"$f":"D36/$F$36","v":0.29182879377431908},{"$f":"E36/$F$36","v":0.63640293990488539},{"$f":"F36/$F$36","v":1}]
[null,"Source: 2013 Traffic Safety Facts FARS/GES Annual Report, Publication #812139, Table 54, page 106"]
[null,"* Presumably includes Possible Injury and Severity Unknown; assume most is Possible Injury"]
[null," 2013 Traffic Safety Facts"]
[]
[null,"Recommendations for TIGER VIII (2015 dollars)"]
[]
[]
[null,"TO ESTIMATE EFFECTS OCCURING IN 2015:"]
[null,null,null,"MOST LIKELY","LOW","HIGH",null,null,null,null,"Verification:"]
[null,"AIS 1-Minor","$ per injury",{"$f":"D$5*$D8*$L$69","v":28800},16200,40800,2015,null,null,null,{"$f":"D54*15","v":48522.239999999998},46500.480000000003,{"$f":"K47/L47","v":1.0434782608695652}]
[null,"AIS 2-Moderate","$ per injury",451200,253800,639200,{"$f":"G$47","v":2015},null,null,null,{"$f":"D55*5","v":319272.48},305969.46000000002,1.0434782608695652]
[null,"AIS 3-Serious","$ per injury",1008000,567000,1428000,{"$f":"G$47","v":2015},null,null,null,{"$f":"D56*5","v":625249.44000000006},599197.38,1.0434782608695654]
[null,"AIS 4-Severe","$ per injury",2553600,1436400,3617600,{"$f":"G$47","v":2015},null,null,null,{"$f":"D57*3","v":1377360.8640000001},1319898.29,1.0435356075807933]
[null,"AIS 5-Critical","$ per injury",5692800,3202200,8064800,{"$f":"G$47","v":2015},null,null,null,{"$f":"D58*2","v":19200000},18400000,1.0434782608695652]
[null,"Fatality","$ per fatality",9600000,5400000,13600000,{"$f":"G$47","v":2015},null,null,null,{"$f":"D59*2","v":348059.136},333556.67,1.0434782671262428]
[null,null,null,null,null,null,null,null,null,null,{"$f":"D60*5","v":661226.4},633675.30000000005,1.0434782608695652]
[null,"O - No Injury","$ per injury",{"$f":"SUMPRODUCT($C$24:$C$29,D$47:D$52)","v":3234.8159999999998},{"$f":"SUMPRODUCT($C$24:$C$29,E$47:E$52)","v":1819.5839999999998},{"$f":"SUMPRODUCT($C$24:$C$29,F$47:F$52)","v":4582.6559999999999},{"$f":"G$47","v":2015}]
[null,"C - Possible Injury","$ per injury",{"$f":"SUMPRODUCT($D$24:$D$29,D$47:D$52)","v":63854.495999999999},{"$f":"SUMPRODUCT($D$24:$D$29,E$47:E$52)","v":35918.154000000002},{"$f":"SUMPRODUCT($D$24:$D$29,F$47:F$52)","v":90460.535999999993},2015]
[null,"B - Non Incapacitating","$ per injury",{"$f":"SUMPRODUCT($E$24:$E$29,D$47:D$52)","v":125049.88800000001},{"$f":"SUMPRODUCT($E$24:$E$29,E$47:E$52)","v":70340.561999999991},{"$f":"SUMPRODUCT($E$24:$E$29,F$47:F$52)","v":177154.008},2015]
[null,"A - Incapacitating","$ per injury",{"$f":"SUMPRODUCT($F$24:$F$29,D$47:D$52)","v":459120.288},{"$f":"SUMPRODUCT($F$24:$F$29,E$47:E$52)","v":258255.16200000001},{"$f":"SUMPRODUCT($F$24:$F$29,F$47:F$52)","v":650420.40799999994},2015]
[null,"K -  Killed","$ per injury",{"$f":"SUMPRODUCT($G$24:$G$29,D$47:D$52)","v":9600000},{"$f":"SUMPRODUCT($G$24:$G$29,E$47:E$52)","v":5400000},{"$f":"SUMPRODUCT($G$24:$G$29,F$47:F$52)","v":13600000},2015]
[null,"Injured - Severity Unknown","$ per injury",{"$f":"SUMPRODUCT($H$24:$H$29,D$47:D$52)","v":174029.568},{"$f":"SUMPRODUCT($H$24:$H$29,E$47:E$52)","v":97891.631999999998},{"$f":"SUMPRODUCT($H$24:$H$29,F$47:F$52)","v":246541.88800000004},2015]
[null,"Unknown - If Injured","$ per injury",{"$f":"SUMPRODUCT($I$24:$I$29,D$47:D$52)","v":132245.28},{"$f":"SUMPRODUCT($I$24:$I$29,E$47:E$52)","v":74387.97},{"$f":"SUMPRODUCT($I$24:$I$29,F$47:F$52)","v":187347.47999999998},2015]
[]
[null,"NOTE:  DOT GUIDANCE RECOMMENDS, EXPLICITELY, NOT TO INFER ANY PROBABILITY DISTRIBUTION FROM THE ABOVE ESTIMATES"]
[]
[null,"TO ESTIMATE EFFECTS OCCURING IN LATER YEARS:"]
[null,"GROW THE ABOVE ESTIMATES BY 1.0 PERCENT PER YEAR",null,{"$f":"(1.01)^1-1","v":1.0000000000000009E-2}]
[null,"THIS IS AN ADJUSTMENT FOR GROWTH IN REAL INCOME ONLY - RESULTING ESTIMATES WILL BE IN DOLLARS OF 2015"]
[]
[null,"FOR PROPERTY DAMAGE ONLY ACCIDENTS:"]
[null,"Highway Accident","$ per damaged vehicle",{"$f":"D17*L69","v":4198},2015,null,null,null,null,"Inflation Adjustment (2015-2015)",null,1,null,{"$f":"L69-1","v":0}]
[]
[null,"AVERAGE INJURY COST ESTIMATES"]
[null,"MOST LIKELY","C","B","A","Weighted 2015"]
[null,null,"Possible Injury","Non-Incapacitating","Incapacitating"]
[null,"$ per injury",{"$f":"SUMPRODUCT(D$24:D$28,$D$47:$D$51)","v":63854.495999999999},{"$f":"SUMPRODUCT(E$24:E$28,$D$47:$D$51)","v":125049.88800000001},{"$f":"SUMPRODUCT(F$24:F$28,$D$47:$D$51)","v":459120.288},{"$f":"E74*$C$37+D74*$D$37+C74*$E$37","v":110080.61405966277}]
[]
[null,"LOW (for Sensitivity Analysis)","C","B","A","Weighted 2015"]
[null,null,"Possible Injury","Non-Incapacitating","Incapacitating"]
[null,"$ per injury",{"$f":"SUMPRODUCT(D$24:D$28,$E$47:$E$51)","v":35918.154000000002},{"$f":"SUMPRODUCT(E$24:E$28,$E$47:$E$51)","v":70340.561999999991},{"$f":"SUMPRODUCT(F$24:F$28,$E$47:$E$51)","v":258255.16200000001},{"$f":"E78*$C$37+D78*$D$37+C78*$E$37","v":61920.345408560308}]
[]
[null,"HIGH (for Sensitivity Analysis)","C","B","A","Weighted 2015"]
[null,null,"Possible Injury","Non-Incapacitating","Incapacitating"]
[null,"$ per injury",{"$f":"SUMPRODUCT(D$24:D$28,$F$47:$F$51)","v":90460.535999999993},{"$f":"SUMPRODUCT(E$24:E$28,$F$47:$F$51)","v":177154.008},{"$f":"SUMPRODUCT(F$24:F$28,$F$47:$F$51)","v":650420.40799999994},{"$f":"E82*$C$37+D82*$D$37+C82*$E$37","v":155947.53658452225}]
[null,"Note:  Explain how weighted average injury costs were estimated in your Technical Appendix, if you are using the above values. "]
[null,"Use of Injured - Severity Unknown is a good alternative if you do not have a breakdown of accident data by severity."]
[]
[null,"Notes"]
[]
[null,"VSL and associated injury values: "]
[null,"Include productivity losses, pain, suffering, and lost quality of life (including \"psychic disutility\")"]
[null,"Include portion of medical expenses paid for by individual (~15%)"]
[null,"Do not include medical expenses paid through societal mechanisms such as insurance, tax supported welfare programs, and charity (~85%)"]
[null,"Do not include property damage or traffic delay"]
[]
[null,"PDO cost is about 90% travel delay and property damage.  The remaining components are from workplace productivity loss, insurance administrative costs, household production loss, and emergency services."]
[]
[null,"You will need to map the Relative Disutility Factors by Injury Severity Level into the accident data available for the project. The tables below may help:"]
[]
[null,"Examples"]
[null,"MAIS 1 - Minor injury","Injury Whiplash, bruise, broken tooth"]
[null,"MAIS 2 - Moderate injury","Closed leg fracture, finger crush"]
[null,"MAIS 3 - Serious injury","Open leg fracture, amputated arm, major nerve laceration"]
[null,"MAIS 4 - Severe injury","Partial spinal cord severance, concussion (unconscious less than 24 hours)"]
[null,"MAIS 5 - Critical injury","Complete spinal cord severance, concussion (unconscious more than 24 hours)"]
[null,"Source: Crash Outcomes Data Evaluation System: An Evaluation of Medical Crash Costs, Center for Transportation Research and Education, Iowa State University, May 1999"]
[null,"http://www.intrans.iastate.edu/reports/codes.pdf"]
[]
[null,"Your client may be able to provide a detailed mapping. This is what we used in New York in 2010:"]
[null,"Average MAIS score"]
[null,null,"Pedestrians ","      Bicyclists","Motor Vehicle Occupants & Motorcyclists"]
[null,"K Fatality",1,1,1]
[null,"A Incapacitating",2.3779999999999999E-2,1.5259999999999999E-2,1.0059999999999999E-2]
[null,"B Non Incapacitating",6.8599999999999998E-3,4.4200000000000003E-3,3.2599999999999999E-3]
[null,"C Possible Injury",5.0299999999999997E-3,3.79E-3,1.82E-3]
[null,"O No Injury",1.9599999999999999E-3,2.3999999999999998E-3,6.4000000000000005E-4]
[null,"U Injured, Severity Unknown",5.77E-3,1.048E-2,2.8999999999999998E-3]
[null,"Source: NYDOH, forwarded by Matthew Roe; Planning & Research Manager; NYC Department of Transportation"]
[]
[]
[null,"Distinction between Accidents and Events"]
[null,"If you are using safety data expressed as number of accidents (e.g. fatal accidents), you should transform accidents into events (e.g. fatalities) before using the above assumptions."]
[null,"You may be able to obtain data on the number of events per accident from your client or other sources."]
[null,"If those data are not available, consider using data for the State of California (summarized in the tables below)."]
[]
[null,"NUMBER OF FATALITIES"]
[null,"(events/accident)"]
[null,"Accident Type","Urban","Suburban","Rural","Average"]
[null,"Fatal Accident",1.0900000000000001,1.1100000000000001,1.1599999999999999,1.1299999999999999]
[]
[null,"NUMBER OF INJURIES"]
[null,"(events/accident)"]
[null,"Accident Type","Urban","Suburban","Rural","Average"]
[null,"Fatal Accident",0.84,1.02,1.26,1.06]
[null,"Injury Accident",1.42,1.43,1.51,1.44]
[]
[null,"NUMBER OF VEHICLES INVOLVED"]
[null,"(events/accident)"]
[null,"Accident Type","Urban","Suburban","Rural","Average"]
[null,"Fatal Accident",1.69,1.63,1.61,1.65]
[null,"Injury Accident",2.08,1.97,1.58,1.96]
[null,"PDO Accident",2.0299999999999998,1.94,1.62,1.95]
[]
[null,"Source: California Department of Transportation, TASAS Unit, 2007 to 2009 average"]
[]
[null,"Updated 3/9/2016"]

{"sheet":"OTHER VEHICLE COSTS","index":8,"n_rows":113,"n_cols":12,"rows_kept":113,"cut":false,"hidden":false,"merged":[[5,2,11,2],[51,2,57,2]]}
[null,"Vehicle Operating Costs"]
[]
[null,"Unit Costs - in 1997 dollars"]
[null,"Data:","Fuel Cost","Tire Cost","Repair and Maintenance Cost","Vehicle Depreciable Value","Oil Cost"]
[null,"Units:","$ per gallon","$ per tire","average cost per vehicle per 1,000 miles","average depreciable value per vehicle","$ per quart (includes cost of labor for changing oil)"]
[null,"4-Tire Truck","See 'FUEL COST' sheet",78.8,129.80000000000001,23028,3.573]
[null,"6-Tire Truck",null,190.1,242.9,34410,1.429]
[null,"3-4 Axle Truck",null,470.7,343.5,75702,1.429]
[null,"4-Axle Combo",null,470.7,355.8,87690,1.429]
[null,"5-Axle Combo",null,470.7,355.8,95349,1.429]
[null,"Small Automobile",null,45.2,84.1,18117,3.573]
[null,"Med/Lg Automobile",null,71.5,102.1,21369,3.573]
[null,"Source:","n/a","HERS Technical Report, 2005","HERS Technical Report, 2005","HERS Technical Report, 2005","HERS Technical Report, 2005"]
[null,"Dollar Year","n/a",1997,1997,1997,1997]
[null,"Relevant CPI","n/a","BLS Series CUUR0000SETC01","BLS Series CUUR0000SETD","BLS Series CUUR0000SS45021","BLS Series CUUR0000SS47021"]
[null,"Source:  ","http://www.fhwa.dot.gov/asset/hersst/pubs/tech/tech05.cfm#table57 "]
[]
[null,"Relevant Price Indices for VOC Escalation"]
[]
[null,"Series Item -->","Tires","Motor oil, coolant, and fluids","Motor vehicle maintenance and repair","New trucks","New cars"]
[null,"Series ID -->","CUUR0000SETC01","CUUR0000SS47021","CUUR0000SETD","CUUR0000SS45021","CUUS0000SS45011"]
[null,1997,{"$f":"'[2]PRICES and ECI'!O187","v":100.2},{"$f":"'[2]PRICES and ECI'!O215","v":131.69999999999999},{"$f":"'[2]PRICES and ECI'!O243","v":162.69999999999999},{"$f":"'[2]PRICES and ECI'!O271","v":151.4},{"$f":"'[2]PRICES and ECI'!O299","v":141.69999999999999}]
[null,1998,{"$f":"'[2]PRICES and ECI'!O188","v":98.7},{"$f":"'[2]PRICES and ECI'!O216","v":131.1},{"$f":"'[2]PRICES and ECI'!O244","v":167.1},{"$f":"'[2]PRICES and ECI'!O272","v":151.1},{"$f":"'[2]PRICES and ECI'!O300","v":140.69999999999999}]
[null,1999,{"$f":"'[2]PRICES and ECI'!O189","v":97.6},{"$f":"'[2]PRICES and ECI'!O217","v":131.1},{"$f":"'[2]PRICES and ECI'!O245","v":171.9},{"$f":"'[2]PRICES and ECI'!O273","v":152},{"$f":"'[2]PRICES and ECI'!O301","v":139.6}]
[null,2000,{"$f":"'[2]PRICES and ECI'!O190","v":97.5},{"$f":"'[2]PRICES and ECI'!O218","v":138},{"$f":"'[2]PRICES and ECI'!O246","v":177.3},{"$f":"'[2]PRICES and ECI'!O274","v":151.69999999999999},{"$f":"'[2]PRICES and ECI'!O302","v":139.6}]
[null,2001,{"$f":"'[2]PRICES and ECI'!O191","v":100.5},{"$f":"'[2]PRICES and ECI'!O219","v":147.19999999999999},{"$f":"'[2]PRICES and ECI'!O247","v":183.5},{"$f":"'[2]PRICES and ECI'!O275","v":150.69999999999999},{"$f":"'[2]PRICES and ECI'!O303","v":138.9}]
[null,2002,{"$f":"'[2]PRICES and ECI'!O192","v":101.8},{"$f":"'[2]PRICES and ECI'!O220","v":153.19999999999999},{"$f":"'[2]PRICES and ECI'!O248","v":190.2},{"$f":"'[2]PRICES and ECI'!O276","v":147.80000000000001},{"$f":"'[2]PRICES and ECI'!O304","v":137.30000000000001}]
[null,2003,{"$f":"'[2]PRICES and ECI'!O193","v":101.7},{"$f":"'[2]PRICES and ECI'!O221","v":157.1},{"$f":"'[2]PRICES and ECI'!O249","v":195.6},{"$f":"'[2]PRICES and ECI'!O277","v":146.1},{"$f":"'[2]PRICES and ECI'!O305","v":134.69999999999999}]
[null,2004,{"$f":"'[2]PRICES and ECI'!O194","v":101.8},{"$f":"'[2]PRICES and ECI'!O222","v":165.3},{"$f":"'[2]PRICES and ECI'!O250","v":200.2},{"$f":"'[2]PRICES and ECI'!O278","v":145},{"$f":"'[2]PRICES and ECI'!O306","v":133.9}]
[null,2005,{"$f":"'[2]PRICES and ECI'!O195","v":104.5},{"$f":"'[2]PRICES and ECI'!O223","v":182.8},{"$f":"'[2]PRICES and ECI'!O251","v":206.9},{"$f":"'[2]PRICES and ECI'!O279","v":145.30000000000001},{"$f":"'[2]PRICES and ECI'!O307","v":135.19999999999999}]
[null,2006,{"$f":"'[2]PRICES and ECI'!O196","v":108.4},{"$f":"'[2]PRICES and ECI'!O224","v":212.7},{"$f":"'[2]PRICES and ECI'!O252","v":215.6},{"$f":"'[2]PRICES and ECI'!O280","v":142.9},{"$f":"'[2]PRICES and ECI'!O308","v":136.4}]
[null,2007,{"$f":"'[2]PRICES and ECI'!O197","v":111.649},{"$f":"'[2]PRICES and ECI'!O225","v":231.13800000000001},{"$f":"'[2]PRICES and ECI'!O253","v":222.96299999999999},{"$f":"'[2]PRICES and ECI'!O281","v":140.714},{"$f":"'[2]PRICES and ECI'!O309","v":135.86500000000001}]
[null,2008,{"$f":"'[2]PRICES and ECI'!O198","v":116.83},{"$f":"'[2]PRICES and ECI'!O226","v":269.07799999999997},{"$f":"'[2]PRICES and ECI'!O254","v":233.85900000000001},{"$f":"'[2]PRICES and ECI'!O282","v":137.11699999999999},{"$f":"'[2]PRICES and ECI'!O310","v":135.40100000000001}]
[null,2009,{"$f":"'[2]PRICES and ECI'!O199","v":120.896},{"$f":"'[2]PRICES and ECI'!O227","v":294.29300000000001},{"$f":"'[2]PRICES and ECI'!O255","v":243.33699999999999},{"$f":"'[2]PRICES and ECI'!O283","v":138.84},{"$f":"'[2]PRICES and ECI'!O311","v":136.685}]
[null,2010,{"$f":"'[2]PRICES and ECI'!O200","v":123.53100000000001},{"$f":"'[2]PRICES and ECI'!O228","v":305.38400000000001},{"$f":"'[2]PRICES and ECI'!O256","v":247.95400000000001},{"$f":"'[2]PRICES and ECI'!O284","v":142.69499999999999},{"$f":"'[2]PRICES and ECI'!O312","v":138.09399999999999}]
[null,2011,{"$f":"'[2]PRICES and ECI'!O201","v":130.648},{"$f":"'[2]PRICES and ECI'!O229","v":334.56400000000002},{"$f":"'[2]PRICES and ECI'!O257","v":253.09899999999999},{"$f":"'[2]PRICES and ECI'!O285","v":146.547},{"$f":"'[2]PRICES and ECI'!O313","v":142.226}]
[null,2012,{"$f":"'[2]PRICES and ECI'!O202","v":135.12799999999999},{"$f":"'[2]PRICES and ECI'!O230","v":359.596},{"$f":"'[2]PRICES and ECI'!O258","v":257.58199999999999},{"$f":"'[2]PRICES and ECI'!O286","v":149.393},{"$f":"'[2]PRICES and ECI'!O314","v":144.178}]
[null,2013,{"$f":"'[2]PRICES and ECI'!O203","v":131.04},{"$f":"'[2]PRICES and ECI'!O231","v":360.88499999999999},{"$f":"'[2]PRICES and ECI'!O259","v":261.64100000000002},{"$f":"'[2]PRICES and ECI'!O287","v":151.84800000000001},{"$f":"'[2]PRICES and ECI'!O315","v":144.923}]
[null,2014,{"$f":"'[2]PRICES and ECI'!O204","v":128.012},{"$f":"'[2]PRICES and ECI'!O232","v":367.00200000000001},{"$f":"'[2]PRICES and ECI'!O260","v":266.02499999999998},{"$f":"'[2]PRICES and ECI'!O288","v":153.56299999999999},{"$f":"'[2]PRICES and ECI'!O316","v":144.46899999999999}]
[null,2015,{"$f":"'[2]PRICES and ECI'!O205","v":126.53450000000002},{"$f":"'[2]PRICES and ECI'!O233","v":369.02133333333336},{"$f":"'[2]PRICES and ECI'!O261","v":270.71650000000005},{"$f":"'[2]PRICES and ECI'!O289","v":155.44125},{"$f":"'[2]PRICES and ECI'!O317","v":144.39549999999997}]
[]
[null,2015,{"$f":"C40","v":126.53450000000002},{"$f":"D40","v":369.02133333333336},{"$f":"E40","v":270.71650000000005},{"$f":"F40","v":155.44125},{"$f":"G40","v":144.39549999999997}]
[]
[null,"Source:","http://www.bls.gov/data/#prices"]
[null,"Note: ","All indices are annual averages"]
[]
[null,"Recommendations for TIGER VIII (2015 dollars)"]
[]
[]
[null,"Data:","Fuel Cost","Tire Cost","Repair and Maintenance Cost","Vehicle Depreciable Value","Oil Cost"]
[null,"Units:","$ per gallon","$ per tire","average cost per vehicle per 1,000 miles","average depreciable value per vehicle","$ per quart (includes cost of labor for changing oil)"]
[null,"4-Tire Truck","See 'FUEL COSTS' sheet",{"$f":"D6*C$42/C$22","v":99.51016566866268},{"$f":"E6*E$42/E$22","v":215.9741960663799},{"$f":"F6*F$42/F$22","v":23642.675726552177},{"$f":"G6*D$42/D$22","v":10.01148993166287}]
[null,"6-Tire Truck",null,{"$f":"D7*C$42/C$22","v":240.06196057884233},404.16126521204677,35328.490175033025,4.004035575803595]
[null,"3-4 Axle Truck",null,594.40907335329348,571.54958666256925,77722.67838507265,4.004035575803595]
[null,"4-Axle Combo",null,594.40907335329348,592.0155543945915,90030.668510568037,4.004035575803595]
[null,"5-Axle Combo",null,594.40907335329348,592.0155543945915,97894.106646301181,4.004035575803595]
[null,"Small Automobile",null,57.079435129740531,{"$f":"E11*E$42/E$22","v":139.93397449293181},{"$f":"F11*G$42/G$22","v":18461.632134791813},10.01148993166287]
[null,"Med/Lg Automobile",null,90.291584331337333,{"$f":"E12*E$42/E$22","v":169.88417117393979},{"$f":"F12*G$42/G$22","v":21775.493574453067},10.01148993166287]
[]
[]
[null,"Notes"]
[]
[null,"All vehicle operating costs - other than fuel - may be held constant in real terms."]
[null,"Depending on the traffic data available for your project, you may be able to use VOC consumption rate tables from the FHWA Highway Economic Requirements System (HERS) to estimate changes in fuel, tire, oil, etc. consumption."]
[]
[null,"You may also consider using estimates of vehicle operating costs per mile from AAA:"]
[null,null,"AAA, Your Driving Costs, How much are you really paying to drive?, 2015 Edition"]
[null,null,"http://exchange.aaa.com/wp-content/uploads/2015/04/Your-Driving-Costs-2015.pdf"]
[]
[null,null,null,"AAA Composite Average Auto Fleet"]
[null,null,"Operating Costs, Cents per mile"]
[null,null,"Gas*",{"$f":"11.21*(1-$K$72*(1-$H$72))","v":9.8663178421445039},null,1,null,0,"Include fuel taxes?",null,{"$f":"'[2]FUEL COSTS'!R11","v":0.1198645992734609},"Federal, state & local taxes as percent of end-user price in 2013"]
[null,null,"Maintenance",5.1100000000000003,null,1,null,null,null,null,"Source:","EIA, AEO 2015, Components of Selected Petroleum Product Prices, United States"]
[null,null,"Tires",0.98,null,1]
[null,null,"Total Operating Costs, Cents per mile",{"$f":"SUMPRODUCT(D72:D74,$F$72:$F$74)","v":15.956317842144504}]
[null,null,null,"* Based on late-2014 price of $2.855 per gallon"]
[null,null,"Ownership Costs, Dollars per year"]
[null,null,"Full-Coverage Insurance",1115,null,0]
[null,null,"License, Registration, Taxes",665,null,0]
[null,null,"Depreciation"]
[null,null,10000,{"$f":"D82-246","v":3408},null,0]
[null,null,15000,3654,null,1]
[null,null,20000,{"$f":"D82+217","v":3871},null,0]
[null,null,"Finance Charge",669,null,0]
[null,null,"Total Ownership Costs, Dollars per year",{"$f":"SUMPRODUCT(D78:D84,$F$78:$F$84)","v":3654}]
[]
[null,null,"Total Operating Costs, $2014 per mile",{"$f":"D75/100","v":0.15956317842144505}]
[null,null,"Total Ownership Costs, $2014 per mile",{"$f":"IF($F$88=0,\"n/a\",D85/$F$88)","v":0.24360000000000001},null,{"$f":"SUMPRODUCT(C81:C83,F81:F83)","v":15000}]
[null,null,"Total Driving Costs, $2015 per mile",{"$f":"SUM(D87:D88)*K89","v":0.40364143935160868},null,null,null,null,"Inflation Adjustment 2014 - 2015",null,{"$f":"'[2]PRICES and ECI'!AB6/'[2]PRICES and ECI'!AA6","v":1.0011862713555246}]
[]
[null,"Estimates of truck operating costs per mile are available from:"]
[null,null,"American Transportation Research Institute (ATRI), An Analysis of the Operational Costs of Trucking: 2015 Update, September 2015"]
[null,null,"Analysis of the Operational Costs of Trucking, 2015"]
[]
[null,null,null,"Average Cost in 2014"]
[null,null,"Vehicle-based"]
[null,null,"Fuel Costs",{"$f":"0.583*(1-$K$97*(1-$H$97))","v":0.51048785186687762},null,1,null,0,"Include fuel taxes?",null,{"$f":"'[2]FUEL COSTS'!U11","v":0.12437761257825444},"Federal & state taxes as percent of end-user price in 2013"]
[null,null,"Truck / Trailer Lease or Purchase Payments",0.215,null,1,null,null,null,null,"Source:","EIA, AEO 2014, Components of Selected Petroleum Product Prices, United States"]
[null,null,"Repair & Maintenance",0.158,null,1]
[null,null,"Truck Insurance Premiums",7.0999999999999994E-2,null,0]
[null,null,"Permits & Licenses",1.9E-2,null,0]
[null,null,"Tires",4.3999999999999997E-2,null,1]
[null,null,"Tolls",2.3E-2,null,0]
[null,null,"Driver-based"]
[null,null,"Driver Wages",0.46200000000000002,null,0]
[null,null,"Driver Benefits",0.129,null,0]
[]
[null,null,"Motor Carrier Costs, $2014 per mile",{"$f":"SUMPRODUCT(D97:D106,F97:F106)","v":0.92748785186687766}]
[]
[null,null,"Motor Carrier Costs, $2015 per mile",{"$f":"D108*K110","v":0.92858810413814441},null,null,null,null,"Inflation Adjustment 2014 - 2015",null,{"$f":"'[2]PRICES and ECI'!AB6/'[2]PRICES and ECI'!AA6","v":1.0011862713555246}]
[]
[]
[null,"Updated 3/9/2016"]

{"sheet":"VALUE OF TIME","index":9,"n_rows":92,"n_cols":16,"rows_kept":92,"cut":false,"hidden":false,"merged":[[8,7,26,7],[8,8,26,8]]}
[null,"Value of Time"]
[null,null,"Preferred","Low","High","In Dollars of","Notes","Source","Online"]
[]
[null,"Values shown in BCA Resource Guide for TIGER VII (2014 U.S. Dollars per person-hour)"]
[null,"This is based on the most recent US DOT TIGER BCA Resource Guide (updated 3/9/2016) and associated DOT Guidance on VTTS"]
[]
[null,"Travel Time Cost, $ per person-hour"]
[null,"Local Travel (Surface modes* except high-speed rail)"]
[null,"Personal",12.9,{"$f":"$C9*O9","v":9.0195121951219512},{"$f":"$C9*P9","v":15.417073170731706},2014,null,"US DOT, Revised Departmental Guidance on Valuation of Travel Time in Economic Analysis, Revision 2-corrected ; LOW and HIGH values updated by HDR","http://www.dot.gov/office-policy/transportation-policy/guidance-value-time",null,null,12.3,8.6,14.7,{"$f":"M9/$L9","v":0.69918699186991862},1.1951219512195121]
[null,"Business",24.9,19.940663900414936,29.962655601659748,{"$f":"$F$9","v":2014},null,null,null,null,null,24.1,19.3,29,0.80082987551867213,1.2033195020746887]
[null,"All Purposes **",13.45,9.5621093749999986,16.182031249999998,{"$f":"$F$9","v":2014},null,null,null,null,null,12.8,9.1,15.4,0.71093749999999989,1.203125]
[null,"Intercity Travel"]
[null,"Personal"]
[null,"Surface modes (except High Speed Rail)",18.059999999999999,{"$f":"$C14*O14","v":15.434999999999999},{"$f":"$C14*P14","v":23.204999999999998},{"$f":"$F$9","v":2014},null,null,null,null,null,17.2,14.7,22.1,{"$f":"M14/$L14","v":0.85465116279069764},{"$f":"N14/$L14","v":1.2848837209302326}]
[null,"Air & High Speed Rail travel",34.31,{"$f":"$C15*O15","v":29.468711656441716},{"$f":"$C15*P15","v":44.097822085889568},{"$f":"$F$9","v":2014},null,null,null,null,null,32.6,28,41.9,{"$f":"M15/$L15","v":0.85889570552147232},{"$f":"N15/$L15","v":1.2852760736196318}]
[null,"Business"]
[null,"Surface modes (except High Speed Rail)",24.9,{"$f":"$C17*O17","v":19.940663900414936},{"$f":"$C17*P17","v":29.962655601659748},{"$f":"$F$9","v":2014},null,null,null,null,null,24.1,19.3,29,{"$f":"M17/$L17","v":0.80082987551867213},{"$f":"N17/$L17","v":1.2033195020746887}]
[null,"Air & High Speed Rail travel",61.91,{"$f":"$C18*O18","v":49.527999999999999},{"$f":"$C18*P18","v":74.291999999999987},{"$f":"$F$9","v":2014},null,null,null,null,null,60,48,72,{"$f":"M18/$L18","v":0.8},{"$f":"N18/$L18","v":1.2}]
[null,"All Purposes **"]
[null,"Surface modes (except High Speed Rail)",19.52,{"$f":"$C20*O20","v":16.388449197860961},{"$f":"$C20*P20","v":24.634866310160429},{"$f":"$F$9","v":2014},null,null,null,null,null,18.7,15.7,23.6,{"$f":"M20/$L20","v":0.83957219251336901},{"$f":"N20/$L20","v":1.2620320855614975}]
[null,"Air & High Speed Rail travel",45.46,{"$f":"$C21*O21","v":37.553913043478261},{"$f":"$C21*P21","v":56.278855835240272},{"$f":"$F$9","v":2014},null,null,null,null,null,43.7,36.1,54.1,{"$f":"M21/$L21","v":0.82608695652173914},{"$f":"N21/$L21","v":1.2379862700228832}]
[null,"Vehicle Operators"]
[null,"Truck drivers",26.68,{"$f":"$C23*O23","v":21.322992125984253},32.03700787401575,{"$f":"$F$9","v":2014},null,null,null,null,null,25.4,20.3,30.5,{"$f":"M23/$L23","v":0.79921259842519687},1.2007874015748032]
[null,"Bus drivers",27.6,22.059090909090912,33.036363636363639,{"$f":"$F$9","v":2014},null,null,null,null,null,26.4,21.1,31.6,0.79924242424242431,1.196969696969697]
[null,"Transit rail operators",45.76,36.64849557522124,54.871504424778756,{"$f":"$F$9","v":2014},null,null,null,null,null,45.2,36.200000000000003,54.2,0.80088495575221241,1.1991150442477876]
[null,"Locomotive engineers",40.130000000000003,32.040132625994694,48.113421750663129,{"$f":"$F$9","v":2014},null,null,null,null,null,37.700000000000003,30.1,45.2,0.79840848806366049,1.1989389920424403]
[null,"Airline pilots and engineers",87,69.557715674362086,104.33657351154314,{"$f":"$F$9","v":2014},null,null,null,null,null,82.3,65.8,98.7,0.7995139732685298,1.1992709599027946]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Recommendations for TIGER VIiI (2015 dollars per person-hour, for valuation of effects in 2015)"]
[]
[null,"Travel Time Cost, $ per person-hour"]
[null,"Local Travel (Surface modes* except high-speed rail)"]
[null,"Personal",{"$f":"C9*$K$50","v":13.04445592949113},9.1205139019206278,15.589715623050374,2015,null,"Calculated"]
[null,"Business",25.178833538320088,20.163962128198243,30.298181436152802,{"$f":"$F$44","v":2015},null,"Calculated"]
[null,"All Purposes **",13.600614903229124,9.6691871577644548,16.363239805447538,{"$f":"$F$44","v":2015},null,"Calculated","Inflation Adjustment (2014-2015)",null,{"$f":"'[2]PRICES and ECI'!AB6/'[2]PRICES and ECI'!AA6","v":1.0011862713555246},null,{"$f":"K46-1","v":1.1862713555246263E-3}]
[null,"Intercity Travel"]
[null,"Personal",null,null,null,null,null,null,"Real Income Growth Adjustment",null,{"$f":"1+1/100","v":1.01},null,{"$f":"K48-1","v":1.0000000000000009E-2}]
[null,"Surface modes (except High Speed Rail)",{"$f":"C14*$K$50","v":18.262238301287582},15.607843199356246,23.464852701072996,{"$f":"$F$44","v":2015},null,"Calculated"]
[null,"Air & High Speed Rail travel",34.694207979910132,29.798706240413608,44.591635409761793,{"$f":"$F$44","v":2015},null,"Calculated","Combined Adjustment",null,{"$f":"K46*K48","v":1.0111981340690799},null,{"$f":"K50-1","v":1.1198134069079879E-2}]
[null,"Business"]
[null,"Surface modes (except High Speed Rail)",{"$f":"C17*$K$50","v":25.178833538320088},20.163962128198243,30.298181436152802,{"$f":"$F$44","v":2015},null,"Calculated"]
[null,"Air & High Speed Rail travel",62.603276480216735,50.082621184173384,75.123931776260065,{"$f":"$F$44","v":2015},null,"Calculated"]
[null,"All Purposes **"]
[null,"Surface modes (except High Speed Rail)",{"$f":"C20*$K$50","v":19.73858757702844},16.571969249162912,24.910730845875467,{"$f":"$F$44","v":2015},null,"Calculated"]
[null,"Air & High Speed Rail travel",45.969067174780371,37.9744467965577,56.909074008137708,{"$f":"$F$44","v":2015},null,"Calculated"]
[null,"Vehicle Operators"]
[null,"Truck drivers",{"$f":"C23*$K$50","v":26.978766216963052},21.561769850564961,32.395762583361147,{"$f":"$F$44","v":2015},null,"Calculated"]
[null,"Bus drivers",27.909068500306606,22.306111566532934,33.406309265518516,{"$f":"$F$44","v":2015},null,"Calculated"]
[null,"Transit rail operators",46.272426615001095,37.05889034210265,55.485962887899539,{"$f":"$F$44","v":2015},null,"Calculated"]
[null,"Locomotive engineers",40.579381120192181,32.398922326731686,48.652202297949238,{"$f":"$F$44","v":2015},null,"Calculated"]
[null,"Airline pilots and engineers",87.974237664009948,{"$f":"D27*$K$50","v":70.336632300022529},105.50494845003381,{"$f":"$F$44","v":2015},null,"Calculated"]
[]
[null,"Notes"]
[]
[null,"Values should be increased by 1 percent per year (in real terms), to account for the growth in productivity and real income."]
[]
[null,{"$f":"\"Surface figures apply to all combinations of in-vehicle and other transit time. Walk access, waiting, transfer and standing time should be valued at $\"&K68&\" (in 2014$) when actions affect only those elements of travel time.\"","v":"Surface figures apply to all combinations of in-vehicle and other transit time. Walk access, waiting, transfer and standing time should be valued at $25.8 (in 2014$) when actions affect only those elements of travel time."},null,null,null,null,null,null,null,null,25.8,"per BCA Resource Guide 2016, page 5"]
[]
[null,"Commuting is a form of personal travel. "]
[]
[null,"The values of time for High Speed Rail Travel are only applicable to Core Express services or corridors (i.e., with speeds between 125 and 250 mph)."]
[]
[null,"A constant value per hour should be used for large and small travel time savings."]
[]
[null,"There should be no distinction between driving in congested versus free-flowing traffic conditions (i.e., no congestion premium). This is only addressed explicitly in the 1997 and 2003 guidance documents."]
[]
[null,"You may want to update the weights used in the estimation of average VOT across trip purposes (“all purposes”) if you have access to a project-specific distribution of travel by trip purpose on various modes."]
[]
[null,"Values of time are reported in dollars per hour per person. You will need an average vehicle occupancy rate if applied to travel time savings measured in vehicle hours."]
[null,"The following average vehicle occupancy rate may be used in the conversion (use project-specific or region-specific information if available):"]
[null,"All trips, persons per vehicle",1.6,null,null,null,null,"Final Regulatory Impact Analysis Corporate Average Fuel Economy for MY 2012-MY 2016 Passenger Cars and Light Trucks, March 2010, page 385"]
[null,"All trips in urban areas in peak period, persons per vehicle",1.25,null,null,null,null,"Texas Transportation Institute, 2012 Urban Mobility Report, page A-13"]
[]
[null,"For goods movement, you may consider adding an inventory cost and a time-related vehicle depreciation cost to the driver's hourly wage rate. Refer to the FHWA Highway Economic Requirements System (HERS) manual for guidance."]
[null,"The DOT Guidance does recognize the existence of inventory costs but does not provide any recommendations on this (\"we are not yet prepared to offer guidance on this issue\")."]
[]
[null,"The DOT Guidance recognizes that a lower VOT may be used when work can be performed during travel, but does not provide any specific recommendations."]
[]
[null,"The DOT Guidance recognizes that an allowance (premium?) may be added to VOT to reflect improvements in travel time reliability, but does not provide any specific recommendations."]
[]
[null,"Updated 3/9/2016"]

{"sheet":"Mode Shift","index":10,"n_rows":10,"n_cols":4,"rows_kept":10,"cut":false,"hidden":true,"merged":[[0,1,0,2]]}
[null,"Daily Trips"]
["Mode Shift - Regional Bikeshare Program","Year 1 (2019)","Year 5 (2023)"]
["Bikeshare Trips Replacing Auto Trips – Work Related",null,null,0.1]
["Bikeshare Trips Replacing Auto Trips – Non-Work Related",null,null,0.13]
["Bikeshare Trips Replacing Transit Trips ",null,null,0.1]
["Bikeshare Trips Replacing Taxi/Shared Ride Trips",null,null,0.04]
["Bikeshare Trips Replacing Personal Bike Trips",null,null,0.05]
["Bikeshare Trips Replacing Walk Trips ",null,null,0.35]
["Induced (New) Trips",null,null,0.23]
["Total ",1292,1868,1]

{"sheet":"Results Application","index":11,"n_rows":37,"n_cols":8,"rows_kept":37,"cut":false,"hidden":false,"merged":[[0,0,0,3],[19,0,19,3]]}
["Benefit-Cost Summary – CAP ($Millions)"]
["BENEFIT (7% discount rate)",null,"BENEFIT (3% discount rate)",null,null,"Units Converter"]
["Accident Reduction",{"$f":"(SUM('BCA Calcs TIGER Benefits'!F72:AN72)+SUM('BCA Calcs TIGER Benefits'!F123:AN123))/F3","v":1.7543028607188818},"Accident Reduction",null,null,1000000,null,{"$f":"B3*$F$3","v":1754302.8607188817}]
["Emissions Reduction",{"$f":"SUM('BCA Calcs TIGER Benefits'!F113:AN113)/F3","v":1.4526146613164381E-2},"Emissions Reduction",null,null,null,null,{"$f":"B4*$F$3","v":14526.146613164381}]
["Pavement Maintenance Savings",{"$f":"SUM('BCA Calcs TIGER Benefits'!F81:AN81)/F3","v":0.29516440394711985},"Pavement Maintenance Savings",null,null,null,null,295164.40394711983]
["Health Benefits",{"$f":"SUM('BCA Calcs TIGER Benefits'!F43:AN43)/F3","v":5.6182121015395721},"Health Benefits",null,null,null,null,5618212.1015395718]
["Reduced Auto Use Benefits",{"$f":"SUM('BCA Calcs TIGER Benefits'!F77:AN77)/F3","v":0.13036204604711904},"Reduced Auto Use Benefits",null,null,null,null,130362.04604711905]
["Property Value Premium",{"$f":"SUM('BCA Calcs TIGER Benefits'!F130:AN130)/F3","v":0.34228446286288999},"Property Value Premium",null,null,null,null,342284.46286288998]
["Improved Mobility",{"$f":"(SUM('BCA Calcs TIGER Benefits'!F49:AN49)+SUM('BCA Calcs TIGER Benefits'!F117:AN117))/F3","v":14.334387341558147},"Improved Mobility",null,null,null,null,14334387.341558147]
["PV of Total Benefits",{"$f":"SUM(B3:B9)","v":22.489239363286892},"PV of Total Benefits",{"$f":"SUM(D3:D9)","v":0}]
[]
["COSTS",null,"COSTS"]
["Capital Costs",{"$f":"SUM('BCA Calcs TIGER Benefits'!F142:AN142)/F3","v":22.086517235177318},"Capital Costs"]
["Maintenance Costs",{"$f":"SUM('BCA Calcs TIGER Benefits'!F144:AN144)/F3","v":1.7033537822423981},"Maintenance Costs"]
["PV of Total Costs",{"$f":"'BCA Calcs TIGER Benefits'!F146/F3","v":23.789871017419717},"PV of Total Costs",{"$f":"SUM(D13:D14)","v":0}]
[]
["Net Present Value (NPV)",{"$f":"'BCA Calcs TIGER Benefits'!F150/F3","v":-1.3006316541328318},"Net Present Value (NPV)",{"$f":"D10-D15","v":0}]
["Benefit-Cost Ratio (BCR)",{"$f":"'BCA Calcs TIGER Benefits'!F149","v":0.94532834359713569},"Benefit-Cost Ratio (BCR)",{"$f":"D10/D15","v":{"$error":"#DIV/0!"}}]
[]
["Benefit-Cost Summary – CAP ($Millions)"]
["BENEFIT (7% discount rate)",null,"BENEFIT (3% discount rate)"]
["Safety",{"$f":"B3","v":1.7543028607188818},"Safety",3.2644243523830512]
["Economic Competitiveness & Livability",{"$f":"B6+B7+B8+B9","v":20.425245952007728},"Economic Competitiveness & Livability",47.026565252915404]
["State of Good Repair & Environmental Sustainability",{"$f":"B5+B4","v":0.30969055056028422},"State of Good Repair",0.76077048134836989]
["PV of Total Benefits",{"$f":"SUM(B22:B24)","v":22.489239363286892},"PV of Total Benefits",51.051760086646823]
[]
["COSTS",null,"COSTS"]
["Capital Costs",{"$f":"B13","v":22.086517235177318},"Capital Costs",24.438308928030516]
["Maintenance Costs",{"$f":"B14","v":1.7033537822423981},"Maintenance Costs",3.0786704384962498]
["PV of Total Costs",{"$f":"SUM(B28:B29)","v":23.789871017419717},"PV of Total Costs",27.516979366526765]
[]
["Net Present Value (NPV)",{"$f":"B25-B30","v":-1.3006316541328253},"Net Present Value (NPV)",23.534780720120057]
["Benefit-Cost Ratio (BCR)",{"$f":"B25/B30","v":0.94532834359713591},"Benefit-Cost Ratio (BCR)",1.8552821298673907]
[null,null,null,27.516979366526769]
[]
[null,null,null,23.534780720120065]
[null,null,null,1.8552821298673909]

{"sheet":"Results Tech Appendix","index":12,"n_rows":37,"n_cols":12,"rows_kept":37,"cut":false,"hidden":false,"merged":[]}
["Year","Proj. Year","Existing Weekday Riders and Walkers","New Weekday Riders and Walkers","Undiscounted Capital Costs","Undiscounted O&M Costs","Undiscounted Benefits","Undiscounted Net Benefits","Discounted Capital Costs","Discounted O&M Costs","Discounted Benefits ","Discounted Net Benefits"]
[2016,1,{"$f":"'BCA Calcs TIGER Benefits'!$F12+'BCA Calcs TIGER Benefits'!$F26","v":5590.2628219912094},{"$f":"'BCA Calcs TIGER Benefits'!$F21+'BCA Calcs TIGER Benefits'!$F35","v":1426.6158931914194},{"$f":"'BCA Calcs TIGER Benefits'!$F141","v":0},{"$f":"'BCA Calcs TIGER Benefits'!$F143","v":0},{"$f":"'BCA Calcs TIGER Benefits'!$F132","v":0},{"$f":"G2-E2-F2","v":0},{"$f":"'BCA Calcs TIGER Benefits'!$F142","v":0},{"$f":"'BCA Calcs TIGER Benefits'!$F144","v":0},{"$f":"'BCA Calcs TIGER Benefits'!$F133","v":0},{"$f":"K2-I2-J2","v":0}]
[{"$f":"A2+1","v":2017},{"$f":"B2+1","v":2},{"$f":"'BCA Calcs TIGER Benefits'!$G12+'BCA Calcs TIGER Benefits'!$G26","v":5868.953384315816},{"$f":"'BCA Calcs TIGER Benefits'!$G21+'BCA Calcs TIGER Benefits'!$G35","v":1534.460624094922},{"$f":"'BCA Calcs TIGER Benefits'!$G141","v":8813333.333333334},{"$f":"'BCA Calcs TIGER Benefits'!$G143","v":0},{"$f":"'BCA Calcs TIGER Benefits'!$G132","v":0},{"$f":"G3-E3-F3","v":-8813333.333333334},{"$f":"'BCA Calcs TIGER Benefits'!$G142","v":7697906.6585145714},{"$f":"'BCA Calcs TIGER Benefits'!$G144","v":0},{"$f":"'BCA Calcs TIGER Benefits'!$G133","v":0},{"$f":"K3-I3-J3","v":-7697906.6585145714}]
[{"$f":"A3+1","v":2018},{"$f":"B3+1","v":3},{"$f":"'BCA Calcs TIGER Benefits'!$H12+'BCA Calcs TIGER Benefits'!$H26","v":6161.6876860622579},{"$f":"'BCA Calcs TIGER Benefits'!$H21+'BCA Calcs TIGER Benefits'!$H35","v":1651.1323754655352},{"$f":"'BCA Calcs TIGER Benefits'!$H141","v":17626666.666666668},{"$f":"'BCA Calcs TIGER Benefits'!$H143","v":0},{"$f":"'BCA Calcs TIGER Benefits'!$H132","v":0},-17626666.666666668,{"$f":"'BCA Calcs TIGER Benefits'!$H142","v":14388610.576662749},{"$f":"'BCA Calcs TIGER Benefits'!$H144","v":0},{"$f":"'BCA Calcs TIGER Benefits'!$H133","v":0},-14388610.576662749]
[2019,4,{"$f":"'BCA Calcs TIGER Benefits'!$I12+'BCA Calcs TIGER Benefits'!$I26","v":6469.1760365008931},{"$f":"'BCA Calcs TIGER Benefits'!$I21+'BCA Calcs TIGER Benefits'!$I35","v":1777.4653065848734},{"$f":"'BCA Calcs TIGER Benefits'!$I141","v":0},{"$f":"'BCA Calcs TIGER Benefits'!$I143","v":165000},{"$f":"'BCA Calcs TIGER Benefits'!$I132","v":901024.70783599897},736024.70783599897,{"$f":"'BCA Calcs TIGER Benefits'!$I142","v":0},{"$f":"'BCA Calcs TIGER Benefits'!$I144","v":125877.70998784166},{"$f":"'BCA Calcs TIGER Benefits'!$I133","v":687392.42950856942},561514.71952072775]
[2020,5,{"$f":"'BCA Calcs TIGER Benefits'!$J12+'BCA Calcs TIGER Benefits'!$J26","v":6792.1647163485804},{"$f":"'BCA Calcs TIGER Benefits'!$J21+'BCA Calcs TIGER Benefits'!$J35","v":1914.3894811506609},{"$f":"'BCA Calcs TIGER Benefits'!$J141","v":0},{"$f":"'BCA Calcs TIGER Benefits'!$J143","v":165000},{"$f":"'BCA Calcs TIGER Benefits'!$J132","v":954404.24027475342},789404.24027475342,{"$f":"'BCA Calcs TIGER Benefits'!$J142","v":0},{"$f":"'BCA Calcs TIGER Benefits'!$J144","v":117642.71961480529},{"$f":"'BCA Calcs TIGER Benefits'!$J133","v":680484.19921226532},562841.47959746001]
[2021,6,{"$f":"'BCA Calcs TIGER Benefits'!$K12+'BCA Calcs TIGER Benefits'!$K26","v":7131.4378002090734},{"$f":"'BCA Calcs TIGER Benefits'!$K21+'BCA Calcs TIGER Benefits'!$K35","v":2062.944155018562},{"$f":"'BCA Calcs TIGER Benefits'!$K141","v":0},{"$f":"'BCA Calcs TIGER Benefits'!$K143","v":165000},{"$f":"'BCA Calcs TIGER Benefits'!$K132","v":1015150.794332049},850150.79433204897,{"$f":"'BCA Calcs TIGER Benefits'!$K142","v":0},{"$f":"'BCA Calcs TIGER Benefits'!$K144","v":109946.46692972457},{"$f":"'BCA Calcs TIGER Benefits'!$K133","v":676447.70577682485},566501.23884710029]
[2022,7,{"$f":"'BCA Calcs TIGER Benefits'!$L12+'BCA Calcs TIGER Benefits'!$L26","v":7487.8190713580125},{"$f":"'BCA Calcs TIGER Benefits'!$L21+'BCA Calcs TIGER Benefits'!$L35","v":2224.2931511647798},{"$f":"'BCA Calcs TIGER Benefits'!$L141","v":0},{"$f":"'BCA Calcs TIGER Benefits'!$L143","v":165000},{"$f":"'BCA Calcs TIGER Benefits'!$L132","v":1084493.6210806053},919493.62108060531,{"$f":"'BCA Calcs TIGER Benefits'!$L142","v":0},{"$f":"'BCA Calcs TIGER Benefits'!$L144","v":102753.70741095753},{"$f":"'BCA Calcs TIGER Benefits'!$L133","v":675381.32817233726},572627.62076137972]
[2023,8,{"$f":"'BCA Calcs TIGER Benefits'!$M12+'BCA Calcs TIGER Benefits'!$M26","v":7862.1740335518962},{"$f":"'BCA Calcs TIGER Benefits'!$M21+'BCA Calcs TIGER Benefits'!$M35","v":2399.7426719646819},{"$f":"'BCA Calcs TIGER Benefits'!$M141","v":0},{"$f":"'BCA Calcs TIGER Benefits'!$M143","v":165000},{"$f":"'BCA Calcs TIGER Benefits'!$M132","v":1163876.6661763026},998876.66617630259,{"$f":"'BCA Calcs TIGER Benefits'!$M142","v":0},{"$f":"'BCA Calcs TIGER Benefits'!$M144","v":96031.502253231331},{"$f":"'BCA Calcs TIGER Benefits'!$M133","v":677404.12121308385},581372.61895985249]
[2024,9,{"$f":"'BCA Calcs TIGER Benefits'!$N12+'BCA Calcs TIGER Benefits'!$N26","v":8255.4120247775718},{"$f":"'BCA Calcs TIGER Benefits'!$N21+'BCA Calcs TIGER Benefits'!$N35","v":2590.7619593769541},{"$f":"'BCA Calcs TIGER Benefits'!$N141","v":0},{"$f":"'BCA Calcs TIGER Benefits'!$N143","v":165000},{"$f":"'BCA Calcs TIGER Benefits'!$N132","v":1254996.7293514749},1089996.7293514749,{"$f":"'BCA Calcs TIGER Benefits'!$N142","v":0},{"$f":"'BCA Calcs TIGER Benefits'!$N144","v":89749.067526384431},{"$f":"'BCA Calcs TIGER Benefits'!$N133","v":682657.38252322248},592908.3149968381]
[2025,10,{"$f":"'BCA Calcs TIGER Benefits'!$O12+'BCA Calcs TIGER Benefits'!$O26","v":8668.4884381079264},{"$f":"'BCA Calcs TIGER Benefits'!$O21+'BCA Calcs TIGER Benefits'!$O35","v":2799.0072847022379},{"$f":"'BCA Calcs TIGER Benefits'!$O141","v":0},{"$f":"'BCA Calcs TIGER Benefits'!$O143","v":165000},{"$f":"'BCA Calcs TIGER Benefits'!$O132","v":1359848.4572868531},1194848.4572868531,{"$f":"'BCA Calcs TIGER Benefits'!$O142","v":0},{"$f":"'BCA Calcs TIGER Benefits'!$O144","v":83877.633202228433},{"$f":"'BCA Calcs TIGER Benefits'!$O133","v":691306.41054752434},607428.77734529588]
[2026,11,{"$f":"'BCA Calcs TIGER Benefits'!$P12+'BCA Calcs TIGER Benefits'!$P26","v":9102.4070550911929},{"$f":"'BCA Calcs TIGER Benefits'!$P21+'BCA Calcs TIGER Benefits'!$P35","v":3026.3498331116425},{"$f":"'BCA Calcs TIGER Benefits'!$P141","v":0},{"$f":"'BCA Calcs TIGER Benefits'!$P143","v":165000},{"$f":"'BCA Calcs TIGER Benefits'!$P132","v":1480777.3978503037},1315777.3978503037,{"$f":"'BCA Calcs TIGER Benefits'!$P142","v":0},{"$f":"'BCA Calcs TIGER Benefits'!$P144","v":78390.311403951797},{"$f":"'BCA Calcs TIGER Benefits'!$P133","v":703542.47192082903},625152.16051687719]
[2027,12,{"$f":"'BCA Calcs TIGER Benefits'!$Q12+'BCA Calcs TIGER Benefits'!$Q26","v":9558.2224973763641},{"$f":"'BCA Calcs TIGER Benefits'!$Q21+'BCA Calcs TIGER Benefits'!$Q35","v":3125.0353282008527},{"$f":"'BCA Calcs TIGER Benefits'!$Q141","v":0},{"$f":"'BCA Calcs TIGER Benefits'!$Q143","v":165000},{"$f":"'BCA Calcs TIGER Benefits'!$Q132","v":1562638.1846840833},1397638.1846840833,{"$f":"'BCA Calcs TIGER Benefits'!$Q142","v":0},{"$f":"'BCA Calcs TIGER Benefits'!$Q144","v":73261.973274721327},{"$f":"'BCA Calcs TIGER Benefits'!$Q133","v":693872.04347772768},620610.07020300638]
[2028,13,{"$f":"'BCA Calcs TIGER Benefits'!$R12+'BCA Calcs TIGER Benefits'!$R26","v":10037.042802566148},{"$f":"'BCA Calcs TIGER Benefits'!$R21+'BCA Calcs TIGER Benefits'!$R35","v":3228.8248505771294},{"$f":"'BCA Calcs TIGER Benefits'!$R141","v":0},{"$f":"'BCA Calcs TIGER Benefits'!$R143","v":165000},{"$f":"'BCA Calcs TIGER Benefits'!$R132","v":1652194.7013097012},1487194.7013097012,{"$f":"'BCA Calcs TIGER Benefits'!$R142","v":0},{"$f":"'BCA Calcs TIGER Benefits'!$R144","v":68469.1339016087},{"$f":"'BCA Calcs TIGER Benefits'!$R133","v":685650.98729903763},617181.85339742899]
[2029,14,{"$f":"'BCA Calcs TIGER Benefits'!$S12+'BCA Calcs TIGER Benefits'!$S26","v":10540.032130592495},{"$f":"'BCA Calcs TIGER Benefits'!$S21+'BCA Calcs TIGER Benefits'!$S35","v":3338.1281323128796},{"$f":"'BCA Calcs TIGER Benefits'!$S141","v":0},{"$f":"'BCA Calcs TIGER Benefits'!$S143","v":165000},{"$f":"'BCA Calcs TIGER Benefits'!$S132","v":1769374.1216876889},1604374.1216876889,{"$f":"'BCA Calcs TIGER Benefits'!$S142","v":0},{"$f":"'BCA Calcs TIGER Benefits'!$S144","v":63989.844767858609},{"$f":"'BCA Calcs TIGER Benefits'!$S133","v":686251.51752870798},622261.67276084935]
[2030,15,{"$f":"'BCA Calcs TIGER Benefits'!$T12+'BCA Calcs TIGER Benefits'!$T26","v":11068.413607228769},{"$f":"'BCA Calcs TIGER Benefits'!$T21+'BCA Calcs TIGER Benefits'!$T35","v":3453.3948987690869},{"$f":"'BCA Calcs TIGER Benefits'!$T141","v":0},{"$f":"'BCA Calcs TIGER Benefits'!$T143","v":165000},{"$f":"'BCA Calcs TIGER Benefits'!$T132","v":1876051.3520045567},1711051.3520045567,{"$f":"'BCA Calcs TIGER Benefits'!$T142","v":0},{"$f":"'BCA Calcs TIGER Benefits'!$T144","v":59803.593240989343},{"$f":"'BCA Calcs TIGER Benefits'!$T133","v":680032.56120998506},620228.96796899568]
[2031,16,{"$f":"'BCA Calcs TIGER Benefits'!$U12+'BCA Calcs TIGER Benefits'!$U26","v":11623.472311687738},{"$f":"'BCA Calcs TIGER Benefits'!$U21+'BCA Calcs TIGER Benefits'!$U35","v":3575.1189952047166},{"$f":"'BCA Calcs TIGER Benefits'!$U141","v":0},{"$f":"'BCA Calcs TIGER Benefits'!$U143","v":165000},{"$f":"'BCA Calcs TIGER Benefits'!$U132","v":1993142.8056309829},1828142.8056309829,{"$f":"'BCA Calcs TIGER Benefits'!$U142","v":0},{"$f":"'BCA Calcs TIGER Benefits'!$U144","v":55891.208636438649},{"$f":"'BCA Calcs TIGER Benefits'!$U133","v":675221.16820994078},619329.95957350219]
[2032,17,{"$f":"'BCA Calcs TIGER Benefits'!$V12+'BCA Calcs TIGER Benefits'!$V26","v":12206.558415606774},{"$f":"'BCA Calcs TIGER Benefits'!$V21+'BCA Calcs TIGER Benefits'!$V35","v":3703.8429449356445},{"$f":"'BCA Calcs TIGER Benefits'!$V141","v":0},{"$f":"'BCA Calcs TIGER Benefits'!$V143","v":165000},{"$f":"'BCA Calcs TIGER Benefits'!$V132","v":2121751.2737446702},1956751.2737446702,{"$f":"'BCA Calcs TIGER Benefits'!$V142","v":0},{"$f":"'BCA Calcs TIGER Benefits'!$V144","v":52234.77442657818},{"$f":"'BCA Calcs TIGER Benefits'!$V133","v":671777.42094240664},619542.64651582844]
[2033,18,{"$f":"'BCA Calcs TIGER Benefits'!$W12+'BCA Calcs TIGER Benefits'!$W26","v":12819.090481091574},{"$f":"'BCA Calcs TIGER Benefits'!$W21+'BCA Calcs TIGER Benefits'!$W35","v":3840.1629843139463},{"$f":"'BCA Calcs TIGER Benefits'!$W141","v":0},{"$f":"'BCA Calcs TIGER Benefits'!$W143","v":165000},{"$f":"'BCA Calcs TIGER Benefits'!$W132","v":2263103.0596430036},2098103.0596430036,{"$f":"'BCA Calcs TIGER Benefits'!$W142","v":0},{"$f":"'BCA Calcs TIGER Benefits'!$W144","v":48817.54619306371},{"$f":"'BCA Calcs TIGER Benefits'!$W133","v":669667.53755917109},620849.99136610737]
[2034,19,{"$f":"'BCA Calcs TIGER Benefits'!$X12+'BCA Calcs TIGER Benefits'!$X26","v":13462.558925878504},{"$f":"'BCA Calcs TIGER Benefits'!$X21+'BCA Calcs TIGER Benefits'!$X35","v":3984.7346245508115},{"$f":"'BCA Calcs TIGER Benefits'!$X141","v":0},{"$f":"'BCA Calcs TIGER Benefits'!$X143","v":165000},{"$f":"'BCA Calcs TIGER Benefits'!$X132","v":2418556.9618694857},2253556.9618694857,{"$f":"'BCA Calcs TIGER Benefits'!$X142","v":0},{"$f":"'BCA Calcs TIGER Benefits'!$X144","v":45623.874946788514},{"$f":"'BCA Calcs TIGER Benefits'!$X133","v":668861.09746114234},623237.22251435381]
[2035,20,{"$f":"'BCA Calcs TIGER Benefits'!$Y12+'BCA Calcs TIGER Benefits'!$Y26","v":14138.529664084075},{"$f":"'BCA Calcs TIGER Benefits'!$Y21+'BCA Calcs TIGER Benefits'!$Y35","v":4138.2787956577604},{"$f":"'BCA Calcs TIGER Benefits'!$Y141","v":0},{"$f":"'BCA Calcs TIGER Benefits'!$Y143","v":165000},{"$f":"'BCA Calcs TIGER Benefits'!$Y132","v":2589618.6536168517},2424618.6536168517,{"$f":"'BCA Calcs TIGER Benefits'!$Y142","v":0},{"$f":"'BCA Calcs TIGER Benefits'!$Y144","v":42639.135464288338},{"$f":"'BCA Calcs TIGER Benefits'!$Y133","v":669330.91159932641},626691.77613503812]
[2036,21,{"$f":"'BCA Calcs TIGER Benefits'!$Z12+'BCA Calcs TIGER Benefits'!$Z26","v":14848.647931439225},{"$f":"'BCA Calcs TIGER Benefits'!$Z21+'BCA Calcs TIGER Benefits'!$Z35","v":4301.5886335836385},{"$f":"'BCA Calcs TIGER Benefits'!$Z141","v":0},{"$f":"'BCA Calcs TIGER Benefits'!$Z143","v":165000},{"$f":"'BCA Calcs TIGER Benefits'!$Z132","v":2777956.626950494},2612956.626950494,{"$f":"'BCA Calcs TIGER Benefits'!$Z142","v":0},{"$f":"'BCA Calcs TIGER Benefits'!$Z144","v":39849.659312419004},{"$f":"'BCA Calcs TIGER Benefits'!$Z133","v":671052.90230842307},631203.24299600406]
[2037,22,{"$f":"'BCA Calcs TIGER Benefits'!$AA12+'BCA Calcs TIGER Benefits'!$AA26","v":15594.642304356936},{"$f":"'BCA Calcs TIGER Benefits'!$AA21+'BCA Calcs TIGER Benefits'!$AA35","v":4475.5369780368965},{"$f":"'BCA Calcs TIGER Benefits'!$AA141","v":0},{"$f":"'BCA Calcs TIGER Benefits'!$AA143","v":165000},{"$f":"'BCA Calcs TIGER Benefits'!$AA132","v":2985419.8725559833},2820419.8725559833,{"$f":"'BCA Calcs TIGER Benefits'!$AA142","v":0},{"$f":"'BCA Calcs TIGER Benefits'!$AA144","v":37242.672254597201},{"$f":"'BCA Calcs TIGER Benefits'!$AA133","v":674005.99222437921},636763.31996978202]
[2038,23,{"$f":"'BCA Calcs TIGER Benefits'!$AB12+'BCA Calcs TIGER Benefits'!$AB26","v":16378.328922655463},{"$f":"'BCA Calcs TIGER Benefits'!$AB21+'BCA Calcs TIGER Benefits'!$AB35","v":4661.0846555679946},{"$f":"'BCA Calcs TIGER Benefits'!$AB141","v":0},{"$f":"'BCA Calcs TIGER Benefits'!$AB143","v":165000},{"$f":"'BCA Calcs TIGER Benefits'!$AB132","v":3214057.4843811705},3049057.4843811705,{"$f":"'BCA Calcs TIGER Benefits'!$AB142","v":0},{"$f":"'BCA Calcs TIGER Benefits'!$AB144","v":34806.235751959997},{"$f":"'BCA Calcs TIGER Benefits'!$AB133","v":678172.00186686416},643365.7661149042]
[2039,24,{"$f":"'BCA Calcs TIGER Benefits'!$AC12+'BCA Calcs TIGER Benefits'!$AC26","v":17201.615926257175},{"$f":"'BCA Calcs TIGER Benefits'!$AC21+'BCA Calcs TIGER Benefits'!$AC35","v":4859.2896303159505},{"$f":"'BCA Calcs TIGER Benefits'!$AC141","v":0},{"$f":"'BCA Calcs TIGER Benefits'!$AC143","v":165000},{"$f":"'BCA Calcs TIGER Benefits'!$AC132","v":3466140.399256248},3301140.399256248,{"$f":"'BCA Calcs TIGER Benefits'!$AC142","v":0},{"$f":"'BCA Calcs TIGER Benefits'!$AC144","v":32529.192291551401},{"$f":"'BCA Calcs TIGER Benefits'!$AC133","v":683535.55549571617},651006.36320416478]
[2040,25,{"$f":"'BCA Calcs TIGER Benefits'!$AD12+'BCA Calcs TIGER Benefits'!$AD26","v":18066.508116706005},{"$f":"'BCA Calcs TIGER Benefits'!$AD21+'BCA Calcs TIGER Benefits'!$AD35","v":5071.3171134743625},{"$f":"'BCA Calcs TIGER Benefits'!$AD141","v":0},{"$f":"'BCA Calcs TIGER Benefits'!$AD143","v":165000},{"$f":"'BCA Calcs TIGER Benefits'!$AD132","v":3744173.5522967991},3579173.5522967991,{"$f":"'BCA Calcs TIGER Benefits'!$AD142","v":0},{"$f":"'BCA Calcs TIGER Benefits'!$AD144","v":30401.114291169528},{"$f":"'BCA Calcs TIGER Benefits'!$AD133","v":690078.28641001473},659677.17211884516]
[2041,26,{"$f":"'BCA Calcs TIGER Benefits'!$AE12+'BCA Calcs TIGER Benefits'!$AE26","v":18975.11185489588},{"$f":"'BCA Calcs TIGER Benefits'!$AE21+'BCA Calcs TIGER Benefits'!$AE35","v":5298.4507320918128},{"$f":"'BCA Calcs TIGER Benefits'!$AE141","v":0},{"$f":"'BCA Calcs TIGER Benefits'!$AE143","v":165000},{"$f":"'BCA Calcs TIGER Benefits'!$AE132","v":4050955.9579986138},3885955.9579986138,{"$f":"'BCA Calcs TIGER Benefits'!$AE142","v":0},{"$f":"'BCA Calcs TIGER Benefits'!$AE144","v":28412.256346887414},{"$f":"'BCA Calcs TIGER Benefits'!$AE133","v":697795.05235605221},669382.79600916477]
[2042,27,{"$f":"'BCA Calcs TIGER Benefits'!$AF12+'BCA Calcs TIGER Benefits'!$AF26","v":19929.640206979944},{"$f":"'BCA Calcs TIGER Benefits'!$AF21+'BCA Calcs TIGER Benefits'!$AF35","v":5542.1048683849585},{"$f":"'BCA Calcs TIGER Benefits'!$AF141","v":0},{"$f":"'BCA Calcs TIGER Benefits'!$AF143","v":165000},{"$f":"'BCA Calcs TIGER Benefits'!$AF132","v":4389579.1258544838},4224579.1258544838,{"$f":"'BCA Calcs TIGER Benefits'!$AF142","v":0},{"$f":"'BCA Calcs TIGER Benefits'!$AF144","v":26553.510604567673},{"$f":"'BCA Calcs TIGER Benefits'!$AF133","v":706678.31057864858},680124.79997408087]
[2043,28,{"$f":"'BCA Calcs TIGER Benefits'!$AG12+'BCA Calcs TIGER Benefits'!$AG26","v":20932.418351036784},{"$f":"'BCA Calcs TIGER Benefits'!$AG21+'BCA Calcs TIGER Benefits'!$AG35","v":5803.8382924150483},{"$f":"'BCA Calcs TIGER Benefits'!$AG141","v":0},{"$f":"'BCA Calcs TIGER Benefits'!$AG143","v":165000},{"$f":"'BCA Calcs TIGER Benefits'!$AG132","v":4763469.7221668949},4598469.7221668949,{"$f":"'BCA Calcs TIGER Benefits'!$AG142","v":0},{"$f":"'BCA Calcs TIGER Benefits'!$AG144","v":24816.365050997829},{"$f":"'BCA Calcs TIGER Benefits'!$AG133","v":716723.01249998203},691906.64744898421]
[2044,29,{"$f":"'BCA Calcs TIGER Benefits'!$AH12+'BCA Calcs TIGER Benefits'!$AH26","v":21985.889257707309},{"$f":"'BCA Calcs TIGER Benefits'!$AH21+'BCA Calcs TIGER Benefits'!$AH35","v":6085.3692238766907},{"$f":"'BCA Calcs TIGER Benefits'!$AH141","v":0},{"$f":"'BCA Calcs TIGER Benefits'!$AH143","v":165000},{"$f":"'BCA Calcs TIGER Benefits'!$AH132","v":5176426.0272455178},5011426.0272455178,{"$f":"'BCA Calcs TIGER Benefits'!$AH142","v":0},{"$f":"'BCA Calcs TIGER Benefits'!$AH144","v":23192.864533642831},{"$f":"'BCA Calcs TIGER Benefits'!$AH133","v":727926.54516809178},704733.680634449]
[2045,30,{"$f":"'BCA Calcs TIGER Benefits'!$AI12+'BCA Calcs TIGER Benefits'!$AI26","v":23092.619658685409},{"$f":"'BCA Calcs TIGER Benefits'!$AI21+'BCA Calcs TIGER Benefits'!$AI35","v":6388.5919729999987},{"$f":"'BCA Calcs TIGER Benefits'!$AI141","v":0},{"$f":"'BCA Calcs TIGER Benefits'!$AI143","v":165000},{"$f":"'BCA Calcs TIGER Benefits'!$AI132","v":5632658.368420776},5467658.368420776,{"$f":"'BCA Calcs TIGER Benefits'!$AI142","v":0},{"$f":"'BCA Calcs TIGER Benefits'!$AI144","v":21675.574330507319},{"$f":"'BCA Calcs TIGER Benefits'!$AI133","v":740288.67908010189},718613.10474959458]
[2046,31,{"$f":"'BCA Calcs TIGER Benefits'!$AJ12+'BCA Calcs TIGER Benefits'!$AJ26","v":24255.306317649123},{"$f":"'BCA Calcs TIGER Benefits'!$AJ21+'BCA Calcs TIGER Benefits'!$AJ35","v":6715.5953263160445},{"$f":"'BCA Calcs TIGER Benefits'!$AJ141","v":0},{"$f":"'BCA Calcs TIGER Benefits'!$AJ143","v":165000},{"$f":"'BCA Calcs TIGER Benefits'!$AJ132","v":6136833.9635095084},5971833.9635095084,{"$f":"'BCA Calcs TIGER Benefits'!$AJ142","v":0},{"$f":"'BCA Calcs TIGER Benefits'!$AJ144","v":20257.546103277862},{"$f":"'BCA Calcs TIGER Benefits'!$AJ133","v":753811.52214496001},733553.97604168218]
[2047,32,{"$f":"'BCA Calcs TIGER Benefits'!$AK12+'BCA Calcs TIGER Benefits'!$AK26","v":25476.782618958187},{"$f":"'BCA Calcs TIGER Benefits'!$AK21+'BCA Calcs TIGER Benefits'!$AK35","v":7068.6828604378989},{"$f":"'BCA Calcs TIGER Benefits'!$AK141","v":0},{"$f":"'BCA Calcs TIGER Benefits'!$AK143","v":165000},{"$f":"'BCA Calcs TIGER Benefits'!$AK132","v":6694126.6569992043},6529126.6569992043,{"$f":"'BCA Calcs TIGER Benefits'!$AK142","v":0},{"$f":"'BCA Calcs TIGER Benefits'!$AK144","v":18932.28607782978},{"$f":"'BCA Calcs TIGER Benefits'!$AK133","v":768499.47956904082},749567.19349121104]
[2048,33,{"$f":"'BCA Calcs TIGER Benefits'!$AL12+'BCA Calcs TIGER Benefits'!$AL26","v":26760.025490220429},{"$f":"'BCA Calcs TIGER Benefits'!$AL21+'BCA Calcs TIGER Benefits'!$AL35","v":7450.3953862391563},{"$f":"'BCA Calcs TIGER Benefits'!$AL141","v":0},{"$f":"'BCA Calcs TIGER Benefits'!$AL143","v":165000},{"$f":"'BCA Calcs TIGER Benefits'!$AL132","v":7310272.0840804791},7145272.0840804791,{"$f":"'BCA Calcs TIGER Benefits'!$AL142","v":0},{"$f":"'BCA Calcs TIGER Benefits'!$AL144","v":17693.725306382974},{"$f":"'BCA Calcs TIGER Benefits'!$AL133","v":784359.21946569032},766665.49415930733]
[2049,34,{"$f":"'BCA Calcs TIGER Benefits'!$AM12+'BCA Calcs TIGER Benefits'!$AM26","v":28108.162675645523},{"$f":"'BCA Calcs TIGER Benefits'!$AM21+'BCA Calcs TIGER Benefits'!$AM35","v":7863.5357470604731},{"$f":"'BCA Calcs TIGER Benefits'!$AM141","v":0},{"$f":"'BCA Calcs TIGER Benefits'!$AM143","v":165000},{"$f":"'BCA Calcs TIGER Benefits'!$AM132","v":7991628.8563293424},7826628.8563293424,{"$f":"'BCA Calcs TIGER Benefits'!$AM142","v":0},{"$f":"'BCA Calcs TIGER Benefits'!$AM144","v":16536.191875124274},{"$f":"'BCA Calcs TIGER Benefits'!$AM133","v":801399.64400672226},784863.45213159802]
[2050,35,{"$f":"'BCA Calcs TIGER Benefits'!$AN12+'BCA Calcs TIGER Benefits'!$AN26","v":29524.480377961903},{"$f":"'BCA Calcs TIGER Benefits'!$AN21+'BCA Calcs TIGER Benefits'!$AN35","v":8311.1962180544178},{"$f":"'BCA Calcs TIGER Benefits'!$AN141","v":0},{"$f":"'BCA Calcs TIGER Benefits'!$AN143","v":165000},{"$f":"'BCA Calcs TIGER Benefits'!$AN132","v":8745246.4279616904},8580246.4279616904,{"$f":"'BCA Calcs TIGER Benefits'!$AN142","v":0},{"$f":"'BCA Calcs TIGER Benefits'!$AN144","v":15454.384930022685},{"$f":"'BCA Calcs TIGER Benefits'!$AN133","v":819631.86595010117},804177.48102007853]
["Total",null,{"$f":"SUM(C2:C36)","v":505974.08391558216},{"$f":"SUM(D2:D36)","v":145691.26192920443},26440000,5280000,104539948.85438657,72819948.854386583,22086517.235177319,1703353.782242398,22489239.363286886,-1300631.6541328304]

{"sheet":"Results Tech Appendix O","index":13,"n_rows":39,"n_cols":14,"rows_kept":39,"cut":false,"hidden":false,"merged":[[30,0,32,0],[30,2,30,3],[7,7,7,8],[2,11,3,11],[2,12,3,12],[11,3,12,3],[16,0,18,0],[16,2,16,3],[24,0,26,0],[24,2,24,3],[2,0,4,0],[2,2,2,3],[8,0,10,0],[14,7,14,8],[8,2,8,3],[5,10,7,10],[2,13,3,13],[12,10,13,10],[5,12,7,12],[8,12,10,12],[5,13,7,13],[8,13,10,13],[12,12,13,12],[12,13,13,13]]}
[]
["STATE OF GOOD REPAIR"]
[null,"In Project","Over the Project Lifecycle",null,null,null,"Project Evaluation Metric","7% Discount Rate","3% Discount Rate",null,"Long-Term","Benefit Categories","7% Discount Rate","3% Discount Rate"]
[null,"Opening Year","In Constant","Discounted",null,null,"Total Discounted Benefits ",22.489239363286888,{"$f":"'BCA Calcs TIGER Benefits'!$F$135/1000000","v":22.489239363286888},null,"Outcomes"]
[null,null,"Dollars","at 7 Percent",null,null,"Total Discounted Costs ",23.789871017419717,{"$f":"'BCA Calcs TIGER Benefits'!$F$146/1000000","v":23.789871017419717},null,"State of Good Repair",{"$f":"A6","v":"Pavement Maintenance Savings"},{"$f":"D6","v":295164.40394711983},737757.63528082788]
["Pavement Maintenance Savings",{"$f":"'BCA Calcs TIGER Benefits'!I80","v":4667.8148123698957},{"$f":"SUM('BCA Calcs TIGER Benefits'!F80:AN80)","v":1600524.9493482925},{"$f":"SUM('BCA Calcs TIGER Benefits'!F81:AN81)","v":295164.40394711983},null,null,"Net Present Value ",-1.3006316541328289,{"$f":"I4-I5","v":-1.3006316541328289},null,"Economic Competitiveness*",{"$f":"A12","v":"New Cyclist Reduced Congestion Savings"},{"$f":"D12+D14","v":10208212.030285407},25742362.539705873]
[null,null,null,null,null,null,"Benefit / Cost Ratio",0.94532834359713569,{"$f":"'BCA Calcs TIGER Benefits'!$F$149","v":0.94532834359713569},null,null,{"$f":"A13","v":"New Cyclist Reduced Vehicle Operating Costs"}]
["ECONOMIC COMPETITIVENESS",null,null,null,null,null,"Internal Rate of Return (%)",{"$f":"'BCA Calcs TIGER Benefits'!F153","v":5.5216377474760492E-2},null,null,null,{"$f":"A14","v":"New Cyclist Mobility Benefit"}]
[null,"In Project","Over the Project Lifecycle",null,null,null,null,null,null,null,"Quality of Life","Travel Time Savings - Commuting Pedestrians",{"$f":"D20+D21+D22","v":10217033.921722323},21284202.713209528]
[null,"Opening Year","In Constant","Discounted",null,null,null,null,null,null,null,"Property Value Premium"]
[null,null,"Dollars","at 7 Percent",null,null,null,null,null,null,null,"New Cyclist & Pedestrian Health Benefit"]
["New Cyclist Reduced Congestion Savings",{"$f":"'BCA Calcs TIGER Benefits'!I74","v":2038.8716445537793},{"$f":"SUM('BCA Calcs TIGER Benefits'!F74:AN74)","v":699099.05743889557},{"$f":"SUM('BCA Calcs TIGER Benefits'!F77:AN77)","v":130362.04604711905},null,null,null,null,null,null,"Environmental Sustainability",{"$f":"A28","v":"Emissions Reduction Benefit"},{"$f":"D28","v":14526.146613164381},23012.84606754205]
["New Cyclist Reduced Vehicle Operating Costs",{"$f":"'BCA Calcs TIGER Benefits'!I75","v":22.711261014349837},{"$f":"SUM('BCA Calcs TIGER Benefits'!F75:AN75)","v":7787.3568994852449},null,null,null,null,null,null,null,"Safety","Insecurity Walking in Mixed Traffic",{"$f":"D34+D35","v":1754302.8607188817},3264424]
["New Cyclist Mobility Benefit",{"$f":"'BCA Calcs TIGER Benefits'!I48","v":149843.39639688859},{"$f":"SUM('BCA Calcs TIGER Benefits'!F48:AN48)","v":55457849.636373729},{"$f":"SUM('BCA Calcs TIGER Benefits'!F49:AN49)","v":10077849.984238287},null,null,null,null,null,null,null,"Accident Reduction Benefits"]
[null,null,null,null,null,null,null,null,null,null,"Total Benefit Estimates",null,{"$f":"SUM(M5:M14)","v":22489239.363286898},{"$f":"SUM(N5:N14)","v":51051759.73426377}]
["QUALITY OF LIFE"]
[null,"In Project","Over the Project Lifecycle"]
[null,"Opening Year","In Constant","Discounted"]
[null,null,"Dollars","at 7 Percent"]
["Travel Time Savings - Commuting Pedestrians",{"$f":"'BCA Calcs TIGER Benefits'!I116","v":371470.49679745157},{"$f":"SUM('BCA Calcs TIGER Benefits'!F116:AN116)","v":13927940.012352025},{"$f":"SUM('BCA Calcs TIGER Benefits'!F117:AN117)","v":4256537.3573198598}]
["Property Value Premium",{"$f":"'BCA Calcs TIGER Benefits'!I129","v":19374.697747523587},{"$f":"SUM('BCA Calcs TIGER Benefits'!F129:AN129)","v":1251393.1490352554},{"$f":"SUM('BCA Calcs TIGER Benefits'!F130:AN130)","v":342284.46286288998}]
["New Cyclist and Pedestrian Health Benefit",{"$f":"'BCA Calcs TIGER Benefits'!I42","v":200212.29179754795},{"$f":"SUM('BCA Calcs TIGER Benefits'!F42:AN42)","v":25806265.983020574},{"$f":"SUM('BCA Calcs TIGER Benefits'!F43:AN43)","v":5618212.1015395718}]
[]
["ENVIRONMENTAL SUSTAINABILITY"]
[null,"In Project","Over the Project Lifecycle"]
[null,"Opening Year","In Constant","Discounted"]
[null,null,"Dollars","at 7 Percent"]
["Emissions Reduction Benefit",{"$f":"'BCA Calcs TIGER Benefits'!I112","v":129.26852164955096},{"$f":"SUM('BCA Calcs TIGER Benefits'!F112:AN112)","v":50212.353140366547},{"$f":"SUM('BCA Calcs TIGER Benefits'!F113:AN113)","v":14526.146613164381}]
[]
["SAFETY"]
[null,"In Project","Over the Project Lifecycle"]
[null,"Opening Year","In Constant","Discounted"]
[null,null,"Dollars","at 7 Percent"]
["Insecurity Walking in Mixed Traffic ",{"$f":"'BCA Calcs TIGER Benefits'!I122","v":4720.8335615156902},{"$f":"SUM('BCA Calcs TIGER Benefits'!F122:AN122)","v":169345.34495467349},{"$f":"SUM('BCA Calcs TIGER Benefits'!F123:AN123)","v":52190.646453689078}]
["Accident Reduction Benefit",{"$f":"'BCA Calcs TIGER Benefits'!I71","v":148544.3252954841},{"$f":"SUM('BCA Calcs TIGER Benefits'!F71:AN71)","v":5569531.0118232807},{"$f":"SUM('BCA Calcs TIGER Benefits'!F72:AN72)","v":1702112.2142651926}]
[]
[null,"Results","BCA Calcs"]
["TOTAL UNDISCOUNTED",{"$f":"C6+C12+C13+C14+C21+C22+C28+C34+C35+C20","v":104539948.85438657},{"$f":"'BCA Calcs TIGER Benefits'!F134","v":104539948.85438657}]
["TOTAL DISCOUNTED",{"$f":"D6+D12+D14+D21+D22+D28+D34+D35+D20","v":22489239.36328689},{"$f":"'BCA Calcs TIGER Benefits'!F135","v":22489239.363286886}]

{"sheet":"Results Tech Appendix S","index":14,"n_rows":42,"n_cols":21,"rows_kept":42,"cut":false,"hidden":false,"merged":[[1,19,1,20],[2,19,2,20],[1,12,1,14],[2,12,2,14],[1,0,2,0],[1,1,2,1],[1,9,2,9],[1,10,2,10],[1,15,1,17],[2,15,2,17]]}
["ALL BENEFITS",null,null,null,null,null,null,null,null,"BENEFITS BREAKDOWNS"]
["Calendar Year","Project Year","Undiscounted Benefits","Undiscounted Capital Costs","Undiscounted OperatingCosts","Undiscounted Net Benefits","Discounted Net Benefits","Discounted Net Benefits",null,"Calendar Year","Project Year","State of Good Repair","Economic Competitiveness",null,null,"Quality of Life",null,null,"Environmental Sustainability","Safety"]
[null,null,2015,2015,2015,2015,7.0000000000000007E-2,0.03,null,null,null,2015,2015,null,null,2015,null,null,2015,2015]
[2016,1,{"$f":"'Results Tech Appendix'!G2","v":0},{"$f":"'Results Tech Appendix'!E2","v":0},{"$f":"'Results Tech Appendix'!F2","v":0},{"$f":"'Results Tech Appendix'!H2","v":0},{"$f":"'Results Tech Appendix'!L2","v":0},0,null,null,null,{"$f":"'Results Tech Appendix O'!L5","v":"Pavement Maintenance Savings"},{"$f":"'Results Tech Appendix O'!L6","v":"New Cyclist Reduced Congestion Savings"},{"$f":"'Results Tech Appendix O'!L7","v":"New Cyclist Reduced Vehicle Operating Costs"},{"$f":"'Results Tech Appendix O'!L8","v":"New Cyclist Mobility Benefit"},{"$f":"'Results Tech Appendix O'!L9","v":"Travel Time Savings - Commuting Pedestrians"},{"$f":"'Results Tech Appendix O'!L10","v":"Property Value Premium"},{"$f":"'Results Tech Appendix O'!L11","v":"New Cyclist & Pedestrian Health Benefit"},{"$f":"'Results Tech Appendix O'!L12","v":"Emissions Reduction Benefit"},{"$f":"'Results Tech Appendix O'!L13","v":"Insecurity Walking in Mixed Traffic"},{"$f":"'Results Tech Appendix O'!L14","v":"Accident Reduction Benefits"}]
[2017,{"$f":"B4+1","v":2},{"$f":"'Results Tech Appendix'!G3","v":0},{"$f":"'Results Tech Appendix'!E3","v":8813333.333333334},{"$f":"'Results Tech Appendix'!F3","v":0},{"$f":"'Results Tech Appendix'!H3","v":-8813333.333333334},{"$f":"'Results Tech Appendix'!L3","v":-7697906.6585145714},-8307411.9458321556,null,{"$f":"A4","v":2016},{"$f":"B4","v":1},{"$f":"'BCA Calcs TIGER Benefits'!$F$80","v":0},{"$f":"'BCA Calcs TIGER Benefits'!$F$74","v":0},{"$f":"'BCA Calcs TIGER Benefits'!$F$75","v":0},{"$f":"'BCA Calcs TIGER Benefits'!$F$48","v":0},{"$f":"'BCA Calcs TIGER Benefits'!$F$116","v":0},{"$f":"'BCA Calcs TIGER Benefits'!$F$129","v":0},{"$f":"'BCA Calcs TIGER Benefits'!$F$42","v":0},{"$f":"'BCA Calcs TIGER Benefits'!$F$112","v":0},{"$f":"'BCA Calcs TIGER Benefits'!$F$122","v":0},{"$f":"'BCA Calcs TIGER Benefits'!$F$71","v":0}]
[2018,{"$f":"B5+1","v":3},{"$f":"'Results Tech Appendix'!G4","v":0},{"$f":"'Results Tech Appendix'!E4","v":17626666.666666668},{"$f":"'Results Tech Appendix'!F4","v":0},{"$f":"'Results Tech Appendix'!H4","v":-17626666.666666668},{"$f":"'Results Tech Appendix'!L4","v":-14388610.576662749},-16130896.982198361,null,{"$f":"A5","v":2017},{"$f":"B5","v":2},{"$f":"'BCA Calcs TIGER Benefits'!$G$80","v":0},{"$f":"'BCA Calcs TIGER Benefits'!$G$74","v":0},{"$f":"'BCA Calcs TIGER Benefits'!$G$75","v":0},{"$f":"'BCA Calcs TIGER Benefits'!$G$48","v":0},{"$f":"'BCA Calcs TIGER Benefits'!$G$116","v":0},{"$f":"'BCA Calcs TIGER Benefits'!$G$129","v":0},{"$f":"'BCA Calcs TIGER Benefits'!$G$42","v":0},{"$f":"'BCA Calcs TIGER Benefits'!$G$112","v":0},{"$f":"'BCA Calcs TIGER Benefits'!$G$122","v":0},{"$f":"'BCA Calcs TIGER Benefits'!$G$71","v":0}]
["2019 (opening)",4,{"$f":"'Results Tech Appendix'!G5","v":901024.70783599897},{"$f":"'Results Tech Appendix'!E5","v":0},{"$f":"'Results Tech Appendix'!F5","v":165000},{"$f":"'Results Tech Appendix'!H5","v":736024.70783599897},{"$f":"'Results Tech Appendix'!L5","v":561514.71952072775},653948.41985821421,null,2018,3,{"$f":"'BCA Calcs TIGER Benefits'!$H$80","v":0},{"$f":"'BCA Calcs TIGER Benefits'!$H$74","v":0},{"$f":"'BCA Calcs TIGER Benefits'!$H$75","v":0},{"$f":"'BCA Calcs TIGER Benefits'!$H$48","v":0},{"$f":"'BCA Calcs TIGER Benefits'!$H$116","v":0},{"$f":"'BCA Calcs TIGER Benefits'!$H$129","v":0},{"$f":"'BCA Calcs TIGER Benefits'!$H$42","v":0},{"$f":"'BCA Calcs TIGER Benefits'!$H$112","v":0},{"$f":"'BCA Calcs TIGER Benefits'!$H$122","v":0},{"$f":"'BCA Calcs TIGER Benefits'!$H$71","v":0}]
[2020,5,{"$f":"'Results Tech Appendix'!G6","v":954404.24027475342},{"$f":"'Results Tech Appendix'!E6","v":0},{"$f":"'Results Tech Appendix'!F6","v":165000},{"$f":"'Results Tech Appendix'!H6","v":789404.24027475342},{"$f":"'Results Tech Appendix'!L6","v":562841.47959746001},680947.0320911099,null,"2019 (opening)",4,{"$f":"'BCA Calcs TIGER Benefits'!$I$80","v":4667.8148123698957},{"$f":"'BCA Calcs TIGER Benefits'!$I$74","v":2038.8716445537793},{"$f":"'BCA Calcs TIGER Benefits'!$I$75","v":22.711261014349837},{"$f":"'BCA Calcs TIGER Benefits'!$I$48","v":149843.39639688859},{"$f":"'BCA Calcs TIGER Benefits'!$I$116","v":371470.49679745157},{"$f":"'BCA Calcs TIGER Benefits'!$I$129","v":19374.697747523587},{"$f":"'BCA Calcs TIGER Benefits'!$I$42","v":200212.29179754795},{"$f":"'BCA Calcs TIGER Benefits'!$I$112","v":129.26852164955096},{"$f":"'BCA Calcs TIGER Benefits'!$I$122","v":4720.8335615156902},{"$f":"'BCA Calcs TIGER Benefits'!$I$71","v":148544.3252954841}]
[2021,6,{"$f":"'Results Tech Appendix'!G7","v":1015150.794332049},{"$f":"'Results Tech Appendix'!E7","v":0},{"$f":"'Results Tech Appendix'!F7","v":165000},{"$f":"'Results Tech Appendix'!H7","v":850150.79433204897},{"$f":"'Results Tech Appendix'!L7","v":566501.23884710029},711987.90606019436,null,2020,5,{"$f":"'BCA Calcs TIGER Benefits'!$J$80","v":5491.6841267531809},{"$f":"'BCA Calcs TIGER Benefits'!$J$74","v":2398.7324898175211},{"$f":"'BCA Calcs TIGER Benefits'!$J$75","v":26.719798583382577},{"$f":"'BCA Calcs TIGER Benefits'!$J$48","v":176827.96161452041},{"$f":"'BCA Calcs TIGER Benefits'!$J$116","v":375185.20176542603},{"$f":"'BCA Calcs TIGER Benefits'!$J$129","v":20170.918202901266},{"$f":"'BCA Calcs TIGER Benefits'!$J$42","v":219377.9448598749},{"$f":"'BCA Calcs TIGER Benefits'!$J$112","v":153.19826553439793},{"$f":"'BCA Calcs TIGER Benefits'!$J$122","v":4742.1106029036873},{"$f":"'BCA Calcs TIGER Benefits'!$J$71","v":150029.76854843891}]
[2022,7,{"$f":"'Results Tech Appendix'!G8","v":1084493.6210806053},{"$f":"'Results Tech Appendix'!E8","v":0},{"$f":"'Results Tech Appendix'!F8","v":165000},{"$f":"'Results Tech Appendix'!H8","v":919493.62108060531},{"$f":"'Results Tech Appendix'!L8","v":572627.62076137972},747632.45803500223,null,2021,6,{"$f":"'BCA Calcs TIGER Benefits'!$K$80","v":6460.9663751251164},{"$f":"'BCA Calcs TIGER Benefits'!$K$74","v":2822.1087742703139},{"$f":"'BCA Calcs TIGER Benefits'!$K$75","v":31.435843033349599},{"$f":"'BCA Calcs TIGER Benefits'!$K$48","v":208676.43963426212},{"$f":"'BCA Calcs TIGER Benefits'!$K$116","v":378937.05378308025},{"$f":"'BCA Calcs TIGER Benefits'!$K$129","v":20967.138658278949},{"$f":"'BCA Calcs TIGER Benefits'!$K$42","v":240779.60688559775},{"$f":"'BCA Calcs TIGER Benefits'!$K$112","v":181.5482037070386},{"$f":"'BCA Calcs TIGER Benefits'!$K$122","v":4764.429940770653},{"$f":"'BCA Calcs TIGER Benefits'!$K$71","v":151530.06623392334}]
[2023,8,{"$f":"'Results Tech Appendix'!G9","v":1163876.6661763026},{"$f":"'Results Tech Appendix'!E9","v":0},{"$f":"'Results Tech Appendix'!F9","v":165000},{"$f":"'Results Tech Appendix'!H9","v":998876.66617630259},{"$f":"'Results Tech Appendix'!L9","v":581372.61895985249},788522.46422029182,null,2022,7,{"$f":"'BCA Calcs TIGER Benefits'!$L$80","v":7601.3269403346985},{"$f":"'BCA Calcs TIGER Benefits'!$L$74","v":3320.2109729290237},{"$f":"'BCA Calcs TIGER Benefits'!$L$75","v":36.984269328735799},{"$f":"'BCA Calcs TIGER Benefits'!$L$48","v":246266.35163074726},{"$f":"'BCA Calcs TIGER Benefits'!$L$116","v":382726.42432091112},{"$f":"'BCA Calcs TIGER Benefits'!$L$129","v":21763.359113656632},{"$f":"'BCA Calcs TIGER Benefits'!$L$42","v":264730.61995987932},{"$f":"'BCA Calcs TIGER Benefits'!$L$112","v":215.13319938712749},{"$f":"'BCA Calcs TIGER Benefits'!$L$122","v":4787.843777168845},{"$f":"'BCA Calcs TIGER Benefits'!$L$71","v":153045.36689626257}]
[2024,9,{"$f":"'Results Tech Appendix'!G10","v":1254996.7293514749},{"$f":"'Results Tech Appendix'!E10","v":0},{"$f":"'Results Tech Appendix'!F10","v":165000},{"$f":"'Results Tech Appendix'!H10","v":1089996.7293514749},{"$f":"'Results Tech Appendix'!L10","v":592908.3149968381},835391.73157479812,null,2023,8,{"$f":"'BCA Calcs TIGER Benefits'!$M$80","v":8942.9611453037724},{"$f":"'BCA Calcs TIGER Benefits'!$M$74","v":3906.2282096509962},{"$f":"'BCA Calcs TIGER Benefits'!$M$75","v":43.511992865257668},{"$f":"'BCA Calcs TIGER Benefits'!$M$48","v":290633.68593791348},{"$f":"'BCA Calcs TIGER Benefits'!$M$116","v":386553.68856412033},{"$f":"'BCA Calcs TIGER Benefits'!$M$129","v":22559.579569034315},{"$f":"'BCA Calcs TIGER Benefits'!$M$42","v":291593.86517977162},{"$f":"'BCA Calcs TIGER Benefits'!$M$112","v":254.91806351335515},{"$f":"'BCA Calcs TIGER Benefits'!$M$122","v":4812.4069489042995},{"$f":"'BCA Calcs TIGER Benefits'!$M$71","v":154575.82056522518}]
[2025,10,{"$f":"'Results Tech Appendix'!G11","v":1359848.4572868531},{"$f":"'Results Tech Appendix'!E11","v":0},{"$f":"'Results Tech Appendix'!F11","v":165000},{"$f":"'Results Tech Appendix'!H11","v":1194848.4572868531},{"$f":"'Results Tech Appendix'!L11","v":607428.77734529588},889079.46629088698,null,2024,9,{"$f":"'BCA Calcs TIGER Benefits'!$N$80","v":10521.393787449886},{"$f":"'BCA Calcs TIGER Benefits'!$N$74","v":4595.6774886543963},{"$f":"'BCA Calcs TIGER Benefits'!$N$75","v":51.191859605975637},{"$f":"'BCA Calcs TIGER Benefits'!$N$48","v":343001.54237089003},{"$f":"'BCA Calcs TIGER Benefits'!$N$116","v":390419.22544976143},{"$f":"'BCA Calcs TIGER Benefits'!$N$129","v":23355.800024411994},{"$f":"'BCA Calcs TIGER Benefits'!$N$42","v":321790.09743748745},{"$f":"'BCA Calcs TIGER Benefits'!$N$112","v":302.04510146553355},{"$f":"'BCA Calcs TIGER Benefits'!$N$122","v":4838.1770608706993},{"$f":"'BCA Calcs TIGER Benefits'!$N$71","v":156121.57877087742}]
[2026,11,{"$f":"'Results Tech Appendix'!G12","v":1480777.3978503037},{"$f":"'Results Tech Appendix'!E12","v":0},{"$f":"'Results Tech Appendix'!F12","v":165000},{"$f":"'Results Tech Appendix'!H12","v":1315777.3978503037},{"$f":"'Results Tech Appendix'!L12","v":625152.16051687719},950545.58747481368,null,2025,10,{"$f":"'BCA Calcs TIGER Benefits'!$O$80","v":12378.419790934789},{"$f":"'BCA Calcs TIGER Benefits'!$O$74","v":5406.8145654018963},{"$f":"'BCA Calcs TIGER Benefits'!$O$75","v":60.227222826430321},{"$f":"'BCA Calcs TIGER Benefits'!$O$48","v":404813.95932477381},{"$f":"'BCA Calcs TIGER Benefits'!$O$116","v":394323.4177042591},{"$f":"'BCA Calcs TIGER Benefits'!$O$129","v":24152.020479789677},{"$f":"'BCA Calcs TIGER Benefits'!$O$42","v":355807.72230157373},{"$f":"'BCA Calcs TIGER Benefits'!$O$112","v":357.86671257074693},{"$f":"'BCA Calcs TIGER Benefits'!$O$122","v":4865.2146261367634},{"$f":"'BCA Calcs TIGER Benefits'!$O$71","v":157682.79455858623}]
[2027,12,{"$f":"'Results Tech Appendix'!G13","v":1562638.1846840833},{"$f":"'Results Tech Appendix'!E13","v":0},{"$f":"'Results Tech Appendix'!F13","v":165000},{"$f":"'Results Tech Appendix'!H13","v":1397638.1846840833},{"$f":"'Results Tech Appendix'!L13","v":620610.07020300638},980275.30252684676,null,2026,11,{"$f":"'BCA Calcs TIGER Benefits'!$P$80","v":14563.210884034779},{"$f":"'BCA Calcs TIGER Benefits'!$P$74","v":6361.1173361953297},{"$f":"'BCA Calcs TIGER Benefits'!$P$75","v":70.857327655295265},{"$f":"'BCA Calcs TIGER Benefits'!$P$48","v":477775.86233024986},{"$f":"'BCA Calcs TIGER Benefits'!$P$116","v":398266.65188130178},{"$f":"'BCA Calcs TIGER Benefits'!$P$129","v":24948.240935167356},{"$f":"'BCA Calcs TIGER Benefits'!$P$42","v":394214.26747051388},{"$f":"'BCA Calcs TIGER Benefits'!$P$112","v":423.98396788397116},{"$f":"'BCA Calcs TIGER Benefits'!$P$122","v":4893.5832131293546},{"$f":"'BCA Calcs TIGER Benefits'!$P$71","v":159259.62250417209}]
[2028,13,{"$f":"'Results Tech Appendix'!G14","v":1652194.7013097012},{"$f":"'Results Tech Appendix'!E14","v":0},{"$f":"'Results Tech Appendix'!F14","v":165000},{"$f":"'Results Tech Appendix'!H14","v":1487194.7013097012},{"$f":"'Results Tech Appendix'!L14","v":617181.85339742899},1012707.2246875948,null,2027,12,{"$f":"'BCA Calcs TIGER Benefits'!$Q$80","v":16092.348026858428},{"$f":"'BCA Calcs TIGER Benefits'!$Q$74","v":7029.0346564958381},{"$f":"'BCA Calcs TIGER Benefits'!$Q$75","v":78.29734705910127},{"$f":"'BCA Calcs TIGER Benefits'!$Q$48","v":529630.06241695839},{"$f":"'BCA Calcs TIGER Benefits'!$Q$116","v":402249.31840011477},{"$f":"'BCA Calcs TIGER Benefits'!$Q$129","v":25744.461390545039},{"$f":"'BCA Calcs TIGER Benefits'!$Q$42","v":415567.32790455234},{"$f":"'BCA Calcs TIGER Benefits'!$Q$112","v":471.76621201344642},{"$f":"'BCA Calcs TIGER Benefits'!$Q$122","v":4923.3496002718102},{"$f":"'BCA Calcs TIGER Benefits'!$Q$71","v":160852.21872921384}]
[2029,14,{"$f":"'Results Tech Appendix'!G15","v":1769374.1216876889},{"$f":"'Results Tech Appendix'!E15","v":0},{"$f":"'Results Tech Appendix'!F15","v":165000},{"$f":"'Results Tech Appendix'!H15","v":1604374.1216876889},{"$f":"'Results Tech Appendix'!L15","v":622261.67276084935},1060680.2990423394,null,2028,13,{"$f":"'BCA Calcs TIGER Benefits'!$R$80","v":17782.044569678565},{"$f":"'BCA Calcs TIGER Benefits'!$R$74","v":7767.0832954279022},{"$f":"'BCA Calcs TIGER Benefits'!$R$75","v":86.518568500306912},{"$f":"'BCA Calcs TIGER Benefits'!$R$48","v":587124.81510637433},{"$f":"'BCA Calcs TIGER Benefits'!$R$116","v":406271.8115841159},{"$f":"'BCA Calcs TIGER Benefits'!$R$129","v":26540.681845922725},{"$f":"'BCA Calcs TIGER Benefits'!$R$42","v":438681.51318055607},{"$f":"'BCA Calcs TIGER Benefits'!$R$112","v":524.90830416419101},{"$f":"'BCA Calcs TIGER Benefits'!$R$122","v":4954.5839384552328},{"$f":"'BCA Calcs TIGER Benefits'!$R$71","v":162460.74091650592}]
[2030,15,{"$f":"'Results Tech Appendix'!G16","v":1876051.3520045567},{"$f":"'Results Tech Appendix'!E16","v":0},{"$f":"'Results Tech Appendix'!F16","v":165000},{"$f":"'Results Tech Appendix'!H16","v":1711051.3520045567},{"$f":"'Results Tech Appendix'!L16","v":620228.96796899568},1098258.7528934311,null,2029,14,{"$f":"'BCA Calcs TIGER Benefits'!$S$80","v":19649.159249494813},{"$f":"'BCA Calcs TIGER Benefits'!$S$74","v":8582.6270414478313},{"$f":"'BCA Calcs TIGER Benefits'!$S$75","v":95.60301819283913},{"$f":"'BCA Calcs TIGER Benefits'!$S$48","v":650875.10815971938},{"$f":"'BCA Calcs TIGER Benefits'!$S$116","v":410334.52969995711},{"$f":"'BCA Calcs TIGER Benefits'!$S$129","v":46446.193230364763},{"$f":"'BCA Calcs TIGER Benefits'!$S$42","v":463730.19869084482},{"$f":"'BCA Calcs TIGER Benefits'!$S$112","v":587.99435025685614},{"$f":"'BCA Calcs TIGER Benefits'!$S$122","v":4987.3599217396268},{"$f":"'BCA Calcs TIGER Benefits'!$S$71","v":164085.34832567099}]
[2031,16,{"$f":"'Results Tech Appendix'!G17","v":1993142.8056309829},{"$f":"'Results Tech Appendix'!E17","v":0},{"$f":"'Results Tech Appendix'!F17","v":165000},{"$f":"'Results Tech Appendix'!H17","v":1828142.8056309829},{"$f":"'Results Tech Appendix'!L17","v":619329.95957350219},1139238.156642332,null,2030,15,{"$f":"'BCA Calcs TIGER Benefits'!$T$80","v":21712.320970691766},{"$f":"'BCA Calcs TIGER Benefits'!$T$74","v":9483.8028807998544},{"$f":"'BCA Calcs TIGER Benefits'!$T$75","v":105.64133510308723},{"$f":"'BCA Calcs TIGER Benefits'!$T$48","v":721563.14083923132},{"$f":"'BCA Calcs TIGER Benefits'!$T$116","v":414437.87499695667},{"$f":"'BCA Calcs TIGER Benefits'!$T$129","v":46446.193230364763},{"$f":"'BCA Calcs TIGER Benefits'!$T$42","v":490904.68721874582},{"$f":"'BCA Calcs TIGER Benefits'!$T$112","v":649.73375703382601},{"$f":"'BCA Calcs TIGER Benefits'!$T$122","v":5021.7549667018475},{"$f":"'BCA Calcs TIGER Benefits'!$T$71","v":165726.2018089277}]
[2032,17,{"$f":"'Results Tech Appendix'!G18","v":2121751.2737446702},{"$f":"'Results Tech Appendix'!E18","v":0},{"$f":"'Results Tech Appendix'!F18","v":165000},{"$f":"'Results Tech Appendix'!H18","v":1956751.2737446702},{"$f":"'Results Tech Appendix'!L18","v":619542.64651582844},1183866.7010432298,null,2031,16,{"$f":"'BCA Calcs TIGER Benefits'!$U$80","v":23992.1146726144},{"$f":"'BCA Calcs TIGER Benefits'!$U$74","v":10479.602183283838},{"$f":"'BCA Calcs TIGER Benefits'!$U$75","v":116.73367528891139},{"$f":"'BCA Calcs TIGER Benefits'!$U$48","v":799945.68723084615},{"$f":"'BCA Calcs TIGER Benefits'!$U$116","v":418582.2537469262},{"$f":"'BCA Calcs TIGER Benefits'!$U$129","v":46446.193230364763},{"$f":"'BCA Calcs TIGER Benefits'!$U$42","v":520416.08466604515},{"$f":"'BCA Calcs TIGER Benefits'!$U$112","v":722.82199772769161},{"$f":"'BCA Calcs TIGER Benefits'!$U$122","v":5057.8504008685077},{"$f":"'BCA Calcs TIGER Benefits'!$U$71","v":167383.463827017}]
[2033,18,{"$f":"'Results Tech Appendix'!G19","v":2263103.0596430036},{"$f":"'Results Tech Appendix'!E19","v":0},{"$f":"'Results Tech Appendix'!F19","v":165000},{"$f":"'Results Tech Appendix'!H19","v":2098103.0596430036},{"$f":"'Results Tech Appendix'!L19","v":620849.99136610737},1232414.423457524,null,2032,17,{"$f":"'BCA Calcs TIGER Benefits'!$V$80","v":26511.286713238915},{"$f":"'BCA Calcs TIGER Benefits'!$V$74","v":11579.960412528642},{"$f":"'BCA Calcs TIGER Benefits'!$V$75","v":128.99071119424707},{"$f":"'BCA Calcs TIGER Benefits'!$V$48","v":886862.26824041654},{"$f":"'BCA Calcs TIGER Benefits'!$V$116","v":422768.07628439547},{"$f":"'BCA Calcs TIGER Benefits'!$V$129","v":46446.193230364763},{"$f":"'BCA Calcs TIGER Benefits'!$V$42","v":552497.37257225486},{"$f":"'BCA Calcs TIGER Benefits'!$V$112","v":804.09545429597131},{"$f":"'BCA Calcs TIGER Benefits'!$V$122","v":5095.731660694124},{"$f":"'BCA Calcs TIGER Benefits'!$V$71","v":169057.29846528714}]
[2034,19,{"$f":"'Results Tech Appendix'!G20","v":2418556.9618694857},{"$f":"'Results Tech Appendix'!E20","v":0},{"$f":"'Results Tech Appendix'!F20","v":165000},{"$f":"'Results Tech Appendix'!H20","v":2253556.9618694857},{"$f":"'Results Tech Appendix'!L20","v":623237.22251435381},1285172.0459789014,null,2033,18,{"$f":"'BCA Calcs TIGER Benefits'!$W$80","v":29294.971818129001},{"$f":"'BCA Calcs TIGER Benefits'!$W$74","v":12795.856255844148},{"$f":"'BCA Calcs TIGER Benefits'!$W$75","v":142.53473586964301},{"$f":"'BCA Calcs TIGER Benefits'!$W$48","v":983244.22129682242},{"$f":"'BCA Calcs TIGER Benefits'!$W$116","v":426995.7570472394},{"$f":"'BCA Calcs TIGER Benefits'!$W$129","v":46446.193230364763},{"$f":"'BCA Calcs TIGER Benefits'!$W$42","v":587405.69808500714},{"$f":"'BCA Calcs TIGER Benefits'!$W$112","v":894.46722421864183},{"$f":"'BCA Calcs TIGER Benefits'!$W$122","v":5135.4884995681778},{"$f":"'BCA Calcs TIGER Benefits'!$W$71","v":170747.87144994005}]
[2035,20,{"$f":"'Results Tech Appendix'!G21","v":2589618.6536168517},{"$f":"'Results Tech Appendix'!E21","v":0},{"$f":"'Results Tech Appendix'!F21","v":165000},{"$f":"'Results Tech Appendix'!H21","v":2424618.6536168517},{"$f":"'Results Tech Appendix'!L21","v":626691.77613503812},1342452.5616555666,null,2034,19,{"$f":"'BCA Calcs TIGER Benefits'!$X$80","v":32370.943859032541},{"$f":"'BCA Calcs TIGER Benefits'!$X$74","v":14139.421162707786},{"$f":"'BCA Calcs TIGER Benefits'!$X$75","v":157.50088313595555},{"$f":"'BCA Calcs TIGER Benefits'!$X$48","v":1090124.7666222702},{"$f":"'BCA Calcs TIGER Benefits'!$X$116","v":431265.71461771184},{"$f":"'BCA Calcs TIGER Benefits'!$X$129","v":46446.193230364763},{"$f":"'BCA Calcs TIGER Benefits'!$X$42","v":625424.90421002242},{"$f":"'BCA Calcs TIGER Benefits'!$X$112","v":994.95191344146008},{"$f":"'BCA Calcs TIGER Benefits'!$X$122","v":5177.2152063592157},{"$f":"'BCA Calcs TIGER Benefits'!$X$71","v":172455.35016443944}]
[2036,21,{"$f":"'Results Tech Appendix'!G22","v":2777956.626950494},{"$f":"'Results Tech Appendix'!E22","v":0},{"$f":"'Results Tech Appendix'!F22","v":165000},{"$f":"'Results Tech Appendix'!H22","v":2612956.626950494},{"$f":"'Results Tech Appendix'!L22","v":631203.24299600406},1404592.9427990254,null,2035,20,{"$f":"'BCA Calcs TIGER Benefits'!$Y$80","v":35769.892964230967},{"$f":"'BCA Calcs TIGER Benefits'!$Y$74","v":15624.060384792103},{"$f":"'BCA Calcs TIGER Benefits'!$Y$75","v":174.03847586523085},{"$f":"'BCA Calcs TIGER Benefits'!$Y$48","v":1208650.1798443515},{"$f":"'BCA Calcs TIGER Benefits'!$Y$116","v":435578.37176388898},{"$f":"'BCA Calcs TIGER Benefits'!$Y$129","v":46446.193230364763},{"$f":"'BCA Calcs TIGER Benefits'!$Y$42","v":666868.32556599041},{"$f":"'BCA Calcs TIGER Benefits'!$Y$112","v":1106.6768862540594},{"$f":"'BCA Calcs TIGER Benefits'!$Y$122","v":5221.0108350298979},{"$f":"'BCA Calcs TIGER Benefits'!$Y$71","v":174179.90366608382}]
[2037,22,{"$f":"'Results Tech Appendix'!G23","v":2985419.8725559833},{"$f":"'Results Tech Appendix'!E23","v":0},{"$f":"'Results Tech Appendix'!F23","v":165000},{"$f":"'Results Tech Appendix'!H23","v":2820419.8725559833},{"$f":"'Results Tech Appendix'!L23","v":636763.31996978202},1471955.9808271851,null,2036,21,{"$f":"'BCA Calcs TIGER Benefits'!$Z$80","v":39525.731725475212},{"$f":"'BCA Calcs TIGER Benefits'!$Z$74","v":17264.586725195273},{"$f":"'BCA Calcs TIGER Benefits'!$Z$75","v":192.31251583108011},{"$f":"'BCA Calcs TIGER Benefits'!$Z$48","v":1340092.1928466896},{"$f":"'BCA Calcs TIGER Benefits'!$Z$116","v":439934.15548152785},{"$f":"'BCA Calcs TIGER Benefits'!$Z$129","v":46446.193230364763},{"$f":"'BCA Calcs TIGER Benefits'!$Z$42","v":712081.877518269},{"$f":"'BCA Calcs TIGER Benefits'!$Z$112","v":1230.894758511613},{"$f":"'BCA Calcs TIGER Benefits'!$Z$122","v":5266.9794458839533},{"$f":"'BCA Calcs TIGER Benefits'!$Z$71","v":175921.70270274463}]
[2038,23,{"$f":"'Results Tech Appendix'!G24","v":3214057.4843811705},{"$f":"'Results Tech Appendix'!E24","v":0},{"$f":"'Results Tech Appendix'!F24","v":165000},{"$f":"'Results Tech Appendix'!H24","v":3049057.4843811705},{"$f":"'Results Tech Appendix'!L24","v":643365.7661149042},1544932.2678237413,null,2037,22,{"$f":"'BCA Calcs TIGER Benefits'!$AA$80","v":43675.933556650118},{"$f":"'BCA Calcs TIGER Benefits'!$AA$74","v":19077.368331340778},{"$f":"'BCA Calcs TIGER Benefits'!$AA$75","v":212.50532999334351},{"$f":"'BCA Calcs TIGER Benefits'!$AA$48","v":1485861.7582192463},{"$f":"'BCA Calcs TIGER Benefits'!$AA$116","v":444333.49703634309},{"$f":"'BCA Calcs TIGER Benefits'!$AA$129","v":46446.193230364763},{"$f":"'BCA Calcs TIGER Benefits'!$AA$42","v":761447.46949196537},{"$f":"'BCA Calcs TIGER Benefits'!$AA$112","v":1368.9972712723013},{"$f":"'BCA Calcs TIGER Benefits'!$AA$122","v":5315.2303590344009},{"$f":"'BCA Calcs TIGER Benefits'!$AA$71","v":177680.91972977211}]
[2039,24,{"$f":"'Results Tech Appendix'!G25","v":3466140.399256248},{"$f":"'Results Tech Appendix'!E25","v":0},{"$f":"'Results Tech Appendix'!F25","v":165000},{"$f":"'Results Tech Appendix'!H25","v":3301140.399256248},{"$f":"'Results Tech Appendix'!L25","v":651006.36320416478},1623942.3307874261,null,2038,23,{"$f":"'BCA Calcs TIGER Benefits'!$AB$80","v":48261.906580098374},{"$f":"'BCA Calcs TIGER Benefits'!$AB$74","v":21080.492006131557},{"$f":"'BCA Calcs TIGER Benefits'!$AB$75","v":234.8183896426446},{"$f":"'BCA Calcs TIGER Benefits'!$AB$48","v":1647524.3276245215},{"$f":"'BCA Calcs TIGER Benefits'!$AB$116","v":448776.83200670651},{"$f":"'BCA Calcs TIGER Benefits'!$AB$129","v":46446.193230364763},{"$f":"'BCA Calcs TIGER Benefits'!$AB$42","v":815386.77649892238},{"$f":"'BCA Calcs TIGER Benefits'!$AB$112","v":1522.5306970001438},{"$f":"'BCA Calcs TIGER Benefits'!$AB$122","v":5365.8784207122999},{"$f":"'BCA Calcs TIGER Benefits'!$AB$71","v":179457.72892706981}]
[2040,25,{"$f":"'Results Tech Appendix'!G26","v":3744173.5522967991},{"$f":"'Results Tech Appendix'!E26","v":0},{"$f":"'Results Tech Appendix'!F26","v":165000},{"$f":"'Results Tech Appendix'!H26","v":3579173.5522967991},{"$f":"'Results Tech Appendix'!L26","v":659677.17211884516},1709433.2219309898,null,2039,24,{"$f":"'BCA Calcs TIGER Benefits'!$AC$80","v":53329.406771008697},{"$f":"'BCA Calcs TIGER Benefits'!$AC$74","v":23293.943666775376},{"$f":"'BCA Calcs TIGER Benefits'!$AC$75","v":259.47432055512229},{"$f":"'BCA Calcs TIGER Benefits'!$AC$48","v":1826816.8110074913},{"$f":"'BCA Calcs TIGER Benefits'!$AC$116","v":453264.60032677365},{"$f":"'BCA Calcs TIGER Benefits'!$AC$129","v":46446.193230364763},{"$f":"'BCA Calcs TIGER Benefits'!$AC$42","v":874365.40648665698},{"$f":"'BCA Calcs TIGER Benefits'!$AC$112","v":1693.2129472150564},{"$f":"'BCA Calcs TIGER Benefits'!$AC$122","v":5419.0442830666334},{"$f":"'BCA Calcs TIGER Benefits'!$AC$71","v":181252.30621634057}]
[2041,26,{"$f":"'Results Tech Appendix'!G27","v":4050955.9579986138},{"$f":"'Results Tech Appendix'!E27","v":0},{"$f":"'Results Tech Appendix'!F27","v":165000},{"$f":"'Results Tech Appendix'!H27","v":3885955.9579986138},{"$f":"'Results Tech Appendix'!L27","v":669382.79600916477},1801897.2887822001,null,2040,25,{"$f":"'BCA Calcs TIGER Benefits'!$AD$80","v":58928.994481964612},{"$f":"'BCA Calcs TIGER Benefits'!$AD$74","v":25739.807751786786},{"$f":"'BCA Calcs TIGER Benefits'!$AD$75","v":286.71912421341005},{"$f":"'BCA Calcs TIGER Benefits'!$AD$48","v":2025666.4020290808},{"$f":"'BCA Calcs TIGER Benefits'!$AD$116","v":457797.24633004144},{"$f":"'BCA Calcs TIGER Benefits'!$AD$129","v":46446.193230364763},{"$f":"'BCA Calcs TIGER Benefits'!$AD$42","v":938897.50506603229},{"$f":"'BCA Calcs TIGER Benefits'!$AD$112","v":1871.0003066726372},{"$f":"'BCA Calcs TIGER Benefits'!$AD$122","v":5474.8546981389281},{"$f":"'BCA Calcs TIGER Benefits'!$AD$71","v":183064.82927850392}]
[2042,27,{"$f":"'Results Tech Appendix'!G28","v":4389579.1258544838},{"$f":"'Results Tech Appendix'!E28","v":0},{"$f":"'Results Tech Appendix'!F28","v":165000},{"$f":"'Results Tech Appendix'!H28","v":4224579.1258544838},{"$f":"'Results Tech Appendix'!L28","v":680124.79997408087},1901859.2876752331,null,2041,26,{"$f":"'BCA Calcs TIGER Benefits'!$AE$80","v":65116.538902570886},{"$f":"'BCA Calcs TIGER Benefits'!$AE$74","v":28442.487565724397},{"$f":"'BCA Calcs TIGER Benefits'!$AE$75","v":316.82463225581819},{"$f":"'BCA Calcs TIGER Benefits'!$AE$48","v":2246211.4755996624},{"$f":"'BCA Calcs TIGER Benefits'!$AE$116","v":462375.21879334177},{"$f":"'BCA Calcs TIGER Benefits'!$AE$129","v":46446.193230364763},{"$f":"'BCA Calcs TIGER Benefits'!$AE$42","v":1009550.8435378005},{"$f":"'BCA Calcs TIGER Benefits'!$AE$112","v":2067.4553388732634},{"$f":"'BCA Calcs TIGER Benefits'!$AE$122","v":5533.4428267308349},{"$f":"'BCA Calcs TIGER Benefits'!$AE$71","v":184895.47757128903}]
[2043,28,{"$f":"'Results Tech Appendix'!G29","v":4763469.7221668949},{"$f":"'Results Tech Appendix'!E29","v":0},{"$f":"'Results Tech Appendix'!F29","v":165000},{"$f":"'Results Tech Appendix'!H29","v":4598469.7221668949},{"$f":"'Results Tech Appendix'!L29","v":691906.64744898421},2009884.2157172156,null,2042,27,{"$f":"'BCA Calcs TIGER Benefits'!$AF$80","v":71953.775487340841},{"$f":"'BCA Calcs TIGER Benefits'!$AF$74","v":31428.948760125459},{"$f":"'BCA Calcs TIGER Benefits'!$AF$75","v":350.091218642679},{"$f":"'BCA Calcs TIGER Benefits'!$AF$48","v":2490824.7861576974},{"$f":"'BCA Calcs TIGER Benefits'!$AF$116","v":466998.9709812752},{"$f":"'BCA Calcs TIGER Benefits'!$AF$129","v":46446.193230364763},{"$f":"'BCA Calcs TIGER Benefits'!$AF$42","v":1086952.4409596608},{"$f":"'BCA Calcs TIGER Benefits'!$AF$112","v":2284.538149454957},{"$f":"'BCA Calcs TIGER Benefits'!$AF$122","v":5594.9485629192914},{"$f":"'BCA Calcs TIGER Benefits'!$AF$71","v":186744.43234700192}]
[2044,29,{"$f":"'Results Tech Appendix'!G30","v":5176426.0272455178},{"$f":"'Results Tech Appendix'!E30","v":0},{"$f":"'Results Tech Appendix'!F30","v":165000},{"$f":"'Results Tech Appendix'!H30","v":5011426.0272455178},{"$f":"'Results Tech Appendix'!L30","v":704733.680634449},2126580.4046041118,null,2043,28,{"$f":"'BCA Calcs TIGER Benefits'!$AG$80","v":79508.921913511629},{"$f":"'BCA Calcs TIGER Benefits'!$AG$74","v":34728.98837993863},{"$f":"'BCA Calcs TIGER Benefits'!$AG$75","v":386.85079660016032},{"$f":"'BCA Calcs TIGER Benefits'!$AG$48","v":2762139.2206315342},{"$f":"'BCA Calcs TIGER Benefits'!$AG$116","v":471668.960691088},{"$f":"'BCA Calcs TIGER Benefits'!$AG$129","v":46446.193230364763},{"$f":"'BCA Calcs TIGER Benefits'!$AG$42","v":1171794.7763232253},{"$f":"'BCA Calcs TIGER Benefits'!$AG$112","v":2524.4146551477274},{"$f":"'BCA Calcs TIGER Benefits'!$AG$122","v":5659.5188750121388},{"$f":"'BCA Calcs TIGER Benefits'!$AG$71","v":188611.87667047192}]
[2045,30,{"$f":"'Results Tech Appendix'!G31","v":5632658.368420776},{"$f":"'Results Tech Appendix'!E31","v":0},{"$f":"'Results Tech Appendix'!F31","v":165000},{"$f":"'Results Tech Appendix'!H31","v":5467658.368420776},{"$f":"'Results Tech Appendix'!L31","v":718613.10474959458},2252602.8533457066,null,2044,29,{"$f":"'BCA Calcs TIGER Benefits'!$AH$80","v":87857.358714430346},{"$f":"'BCA Calcs TIGER Benefits'!$AH$74","v":38375.53215983219},{"$f":"'BCA Calcs TIGER Benefits'!$AH$75","v":427.47013024317721},{"$f":"'BCA Calcs TIGER Benefits'!$AH$48","v":3063076.3881202852},{"$f":"'BCA Calcs TIGER Benefits'!$AH$116","v":476385.65029799892},{"$f":"'BCA Calcs TIGER Benefits'!$AH$129","v":46446.193230364763},{"$f":"'BCA Calcs TIGER Benefits'!$AH$42","v":1264842.6527974715},{"$f":"'BCA Calcs TIGER Benefits'!$AH$112","v":2789.4781939382383},{"$f":"'BCA Calcs TIGER Benefits'!$AH$122","v":5727.308163777222},{"$f":"'BCA Calcs TIGER Benefits'!$AH$71","v":190497.99543717661}]
[2046,31,{"$f":"'Results Tech Appendix'!G32","v":6136833.9635095084},{"$f":"'Results Tech Appendix'!E32","v":0},{"$f":"'Results Tech Appendix'!F32","v":165000},{"$f":"'Results Tech Appendix'!H32","v":5971833.9635095084},{"$f":"'Results Tech Appendix'!L32","v":733553.97604168218},2388656.8184401137,null,2045,30,{"$f":"'BCA Calcs TIGER Benefits'!$AI$80","v":97082.381379445535},{"$f":"'BCA Calcs TIGER Benefits'!$AI$74","v":42404.963036614565},{"$f":"'BCA Calcs TIGER Benefits'!$AI$75","v":472.35449391871083},{"$f":"'BCA Calcs TIGER Benefits'!$AI$48","v":3396878.3595442241},{"$f":"'BCA Calcs TIGER Benefits'!$AI$116","v":481149.50680097891},{"$f":"'BCA Calcs TIGER Benefits'!$AI$129","v":46446.193230364763},{"$f":"'BCA Calcs TIGER Benefits'!$AI$42","v":1366940.7825005609},{"$f":"'BCA Calcs TIGER Benefits'!$AI$112","v":3082.3734043017539},{"$f":"'BCA Calcs TIGER Benefits'!$AI$122","v":5798.4786388202392},{"$f":"'BCA Calcs TIGER Benefits'!$AI$71","v":192402.97539154836}]
[2047,32,{"$f":"'Results Tech Appendix'!G33","v":6694126.6569992043},{"$f":"'Results Tech Appendix'!E33","v":0},{"$f":"'Results Tech Appendix'!F33","v":165000},{"$f":"'Results Tech Appendix'!H33","v":6529126.6569992043},{"$f":"'Results Tech Appendix'!L33","v":749567.19349121104},2535501.6814836739,null,2046,31,{"$f":"'BCA Calcs TIGER Benefits'!$AJ$80","v":107276.0314242873},{"$f":"'BCA Calcs TIGER Benefits'!$AJ$74","v":46857.484155459097},{"$f":"'BCA Calcs TIGER Benefits'!$AJ$75","v":521.9517157801755},{"$f":"'BCA Calcs TIGER Benefits'!$AJ$48","v":3767142.9051930821},{"$f":"'BCA Calcs TIGER Benefits'!$AJ$116","v":485961.00186898862},{"$f":"'BCA Calcs TIGER Benefits'!$AJ$129","v":46446.193230364763},{"$f":"'BCA Calcs TIGER Benefits'!$AJ$42","v":1479022.167450299},{"$f":"'BCA Calcs TIGER Benefits'!$AJ$112","v":3406.0226117534366},{"$f":"'BCA Calcs TIGER Benefits'!$AJ$122","v":5873.2007140309388},{"$f":"'BCA Calcs TIGER Benefits'!$AJ$71","v":194327.00514546386}]
[2048,33,{"$f":"'Results Tech Appendix'!G34","v":7310272.0840804791},{"$f":"'Results Tech Appendix'!E34","v":0},{"$f":"'Results Tech Appendix'!F34","v":165000},{"$f":"'Results Tech Appendix'!H34","v":7145272.0840804791},{"$f":"'Results Tech Appendix'!L34","v":766665.49415930733},2693955.11576065,null,2047,32,{"$f":"'BCA Calcs TIGER Benefits'!$AK$80","v":118540.01472383749},{"$f":"'BCA Calcs TIGER Benefits'!$AK$74","v":51777.519991782305},{"$f":"'BCA Calcs TIGER Benefits'!$AK$75","v":576.75664593709382},{"$f":"'BCA Calcs TIGER Benefits'!$AK$48","v":4177862.6166269835},{"$f":"'BCA Calcs TIGER Benefits'!$AK$116","v":490820.6118876785},{"$f":"'BCA Calcs TIGER Benefits'!$AK$129","v":46446.193230364763},{"$f":"'BCA Calcs TIGER Benefits'!$AK$42","v":1602117.3602866521},{"$f":"'BCA Calcs TIGER Benefits'!$AK$112","v":3763.6549859875486},{"$f":"'BCA Calcs TIGER Benefits'!$AK$122","v":5951.6534230638572},{"$f":"'BCA Calcs TIGER Benefits'!$AK$71","v":196270.27519691855}]
[2049,34,{"$f":"'Results Tech Appendix'!G35","v":7991628.8563293424},{"$f":"'Results Tech Appendix'!E35","v":0},{"$f":"'Results Tech Appendix'!F35","v":165000},{"$f":"'Results Tech Appendix'!H35","v":7826628.8563293424},{"$f":"'Results Tech Appendix'!L35","v":784863.45213159802},2864897.5750379199,null,2048,33,{"$f":"'BCA Calcs TIGER Benefits'!$AL$80","v":130986.71626984043},{"$f":"'BCA Calcs TIGER Benefits'!$AL$74","v":57214.159590919451},{"$f":"'BCA Calcs TIGER Benefits'!$AL$75","v":637.3160937604888},{"$f":"'BCA Calcs TIGER Benefits'!$AL$48","v":4633468.3421878461},{"$f":"'BCA Calcs TIGER Benefits'!$AL$116","v":495728.8180065552},{"$f":"'BCA Calcs TIGER Benefits'!$AL$129","v":46446.193230364763},{"$f":"'BCA Calcs TIGER Benefits'!$AL$42","v":1737364.6971369202},{"$f":"'BCA Calcs TIGER Benefits'!$AL$112","v":4158.8387595162412},{"$f":"'BCA Calcs TIGER Benefits'!$AL$122","v":6034.0248558687945},{"$f":"'BCA Calcs TIGER Benefits'!$AL$71","v":198232.97794888765}]
[2050,35,{"$f":"'Results Tech Appendix'!G36","v":8745246.4279616904},{"$f":"'Results Tech Appendix'!E36","v":0},{"$f":"'Results Tech Appendix'!F36","v":165000},{"$f":"'Results Tech Appendix'!H36","v":8580246.4279616904},{"$f":"'Results Tech Appendix'!L36","v":804177.48102007853},3049277.1296023047,null,2049,34,{"$f":"'BCA Calcs TIGER Benefits'!$AM$80","v":144740.32147817369},{"$f":"'BCA Calcs TIGER Benefits'!$AM$74","v":63221.646347965987},{"$f":"'BCA Calcs TIGER Benefits'!$AM$75","v":704.23428360534012},{"$f":"'BCA Calcs TIGER Benefits'!$AM$48","v":5138877.4129346814},{"$f":"'BCA Calcs TIGER Benefits'!$AM$116","v":500686.10618662083},{"$f":"'BCA Calcs TIGER Benefits'!$AM$129","v":46446.193230364763},{"$f":"'BCA Calcs TIGER Benefits'!$AM$42","v":1886021.6046929504},{"$f":"'BCA Calcs TIGER Benefits'!$AM$112","v":4595.5168292654471},{"$f":"'BCA Calcs TIGER Benefits'!$AM$122","v":6120.5126173375947},{"$f":"'BCA Calcs TIGER Benefits'!$AM$71","v":200215.30772837662}]
[null,null,{"$f":"SUM(C4:C38)","v":104539948.85438657},{"$f":"SUM(D4:D38)","v":26440000},5280000,72819948.854386583,-1300631.6541328304,23534780.720120061,null,2050,35,{"$f":"'BCA Calcs TIGER Benefits'!$AN$80","v":159938.05523338192},{"$f":"'BCA Calcs TIGER Benefits'!$AN$74","v":69859.919214502414},{"$f":"'BCA Calcs TIGER Benefits'!$AN$75","v":778.17888338390071},{"$f":"'BCA Calcs TIGER Benefits'!$AN$48","v":5699547.1886534626},{"$f":"'BCA Calcs TIGER Benefits'!$AN$116","v":505692.96724848705},{"$f":"'BCA Calcs TIGER Benefits'!$AN$129","v":46446.193230364763},{"$f":"'BCA Calcs TIGER Benefits'!$AN$42","v":2049477.0942869233},{"$f":"'BCA Calcs TIGER Benefits'!$AN$112","v":5078.0460963383184},{"$f":"'BCA Calcs TIGER Benefits'!$AN$122","v":6211.3243091879149},{"$f":"'BCA Calcs TIGER Benefits'!$AN$71","v":202217.46080566038}]
[null,null,null,null,null,null,null,null,null,"Total",null,{"$f":"SUM(L5:L39)","v":1600524.9493482925},699099.05743889557,7787.3568994852449,55457849.636373729,13927940.012352025,{"$f":"SUM(Q5:Q39)","v":1251393.1490352554},{"$f":"SUM(R5:R39)","v":25806265.983020574},{"$f":"SUM(S5:S39)","v":50212.353140366547},{"$f":"SUM(T5:T39)","v":169345.34495467349},{"$f":"SUM(U5:U39)","v":5569531.0118232807}]
[]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Results Tech Appendix O'!C6","v":1600524.9493482925},{"$f":"'Results Tech Appendix O'!C12","v":699099.05743889557},{"$f":"'Results Tech Appendix O'!C13","v":7787.3568994852449},{"$f":"'Results Tech Appendix O'!C14","v":55457849.636373729},{"$f":"'Results Tech Appendix O'!C20","v":13927940.012352025},{"$f":"'Results Tech Appendix O'!C21","v":1251393.1490352554},{"$f":"'Results Tech Appendix O'!C22","v":25806265.983020574},{"$f":"'Results Tech Appendix O'!C28","v":50212.353140366547},{"$f":"'Results Tech Appendix O'!C34","v":169345.34495467349},{"$f":"'Results Tech Appendix O'!C35","v":5569531.0118232807}]

{"sheet":"Pedestrian Counts","index":15,"n_rows":44,"n_cols":10,"rows_kept":44,"cut":false,"hidden":false,"merged":[]}
["Origin","Destination","Daily Pedestrians","Daily Commuter Pedestrians","Length (feet)","Estimated Time Today (minutes)","Estimated Time after CAP (minutes)","Time Difference","Start/End Points","Users of  Chatham/Bigelow Intersection after Cap is built"]
["Chatham St SB","Tunnel",17,{"$f":"0+0+2+2+2+2+1+1+0","v":10},500,{"$f":"E2/3.5/60","v":2.3809523809523809},{"$f":"F2","v":2.3809523809523809},{"$f":"F2-G2","v":0},"Chatham & Bigelow to Seventh & Grant","Yes"]
["Chatham St SB","Centre Ave",122,{"$f":"0+4+1+0+1+24+13+9+2","v":54},1125,{"$f":"E3/3.5/60","v":5.3571428571428577},{"$f":"(E3-150)/3.5/60","v":4.6428571428571423},{"$f":"F3-G3","v":0.7142857142857153},"Chatham & Bigelow to Centre Ave-Parking","Yes"]
["Tunnel WB","Centre Ave",662,{"$f":"6+10+14+2+0+87+205+142+15","v":481},1430,{"$f":"E4/3.5/60","v":6.8095238095238093},{"$f":"(E4-150)/3.5/60","v":6.0952380952380958},0.71428571428571352,"USX Tower to Parking Lot","Yes"]
["Tunnel WB","Thru",23,{"$f":"0+0+0+0+0+6+2+1+3","v":12},575,2.7380952380952381,{"$f":"F5","v":2.7380952380952381},0,"USX Tower to Doubletree Hotel","Yes"]
["Tunnel WB","Bigelow",19,{"$f":"0+0+0+0+1+1+4+1+1","v":8},1008,4.8,{"$f":"F6","v":4.8},0,"USX Tower to Sixth & Bigelow","Yes"]
["Chatham St NB","Bigelow",95,{"$f":"1+7+16+0+1+11+10+1+3","v":50},1734,8.257142857142858,7.5428571428571427,0.7142857142857153,"Parking lot to USX Tower","Yes"]
["Chatham St NB","Tunnel",764,{"$f":"75+242+184+27+18+20+25+10+3","v":604},1136,5.409523809523809,4.6952380952380954,0.71428571428571352,"Parking lot to USX Tower","Yes"]
["Doubletree Mid-block Crossing/Jaywalking near tunel","Thru",14,{"$f":"75+242+184+27+18+20+25+1+1","v":593},1144,5.4476190476190469,4.7333333333333334,0.71428571428571352,"USX Tower to T Station","Yes"]
["Centre Ave Consol Sidewalk","Hill District",937,{"$f":"1+8+2+1+3+176+181+136+45","v":553},1560,7.4285714285714288,6.7142857142857135,0.7142857142857153,"T Station to Parking lot","No"]
["Centre Ave Consol Sidewalk","Downtown",521,{"$f":"31+125+125+3+2+52+19+7+0","v":364},1400,6.666666666666667,5.9523809523809526,0.71428571428571441,"Parking lot to T Station","No"]
["Center Ave CAP Side Sidewalk","Downtown",1005,{"$f":"75+322+282+32+23+20+27+14+1","v":796},1400,6.666666666666667,5.9523809523809526,0.71428571428571441,"Parking lot to T Station","No"]
["Center Ave CAP Side Sidwalk","Hill District",1049,{"$f":"1+6+9+0+2+158+333+244+31","v":784},1400,6.666666666666667,5.9523809523809526,0.71428571428571441,"T Station to Parking lot ","No"]
["Bigelow Sidewalk","Downtown",559,{"$f":"89+183+148+17+15+7+8+3+0","v":470},1288,6.1333333333333337,5.4190476190476193,0.71428571428571441,"Parking lot on Bedford Ave to T Station","Yes"]
["Bigelow Sidewalk","Hill District",787,{"$f":"1+6+5+3+3+122+223+158+19","v":540},1288,6.1333333333333337,5.4190476190476193,0.71428571428571441," T Station to Parking lot on Bedford Ave","Yes"]
[null,null,{"$f":"SUM(C2:C15)","v":6574},{"$f":"SUM(D2:D15)","v":5319},{"$f":"SUM(F2:F15)","v":80.895238095238113},{"$f":"SUM(G2:G15)","v":73.038095238095238},{"$f":"SUM(H2:H15)","v":7.8571428571428585}]
["Note:  Red times after cap assumed to be unchanged","Peds * Length",{"$f":"SUMPRODUCT(C2:C15,E2:E15)","v":8973805}]
[]
["CURRENT WALKERS","Daily","Annually",null,"SEACAP Pedestrian Counts - Bedford Ave Park Sidewalk to Nowhere"]
["Total pedestrians",{"$f":"SUM(C2:C15)","v":6574},{"$f":"B20*Assumptions!$D$45","v":1643500},null,"Friday April 8, 2016"]
["Total commuting pedestrians (6:30-9:15, 3:00-6:00)",{"$f":"D16","v":5319},{"$f":"B21*Assumptions!$D$45","v":1329750},null,"TIME ","To Lower Hill","To Downtown"]
["Total feet walked",{"$f":"SUMPRODUCT(C2:C15,E2:E15)","v":8973805},{"$f":"B22*Assumptions!D45","v":2243451250},null,"6:30 - 6:45 AM ",0,9]
["Average trip length (ft)",{"$f":"C17/(SUM(C2:C15))","v":1365.0448737450563},{"$f":"C22/C20","v":1365.0448737450563},null,"6:45 - 7:00 AM ",0,5]
[null,null,null,null,"7:00 - 7:15 AM",0,4]
["Pedestrians Traversing Bigelow & Chatham Intersection",{"$f":"C2+C3+C4+C5+C6+C7+C8+C9+C14+C15","v":3062},{"$f":"B25*Assumptions!D45","v":765500},null,"7:15 - 7:30 AM",0,4]
["Time Savings with CAP (minutes per day)",{"$f":"SUMPRODUCT(C2:C15,H2:H15)","v":4653.5714285714294},null,null,"7:30 - 7:45 AM",0,3]
[null,null,null,null,"7:45 - 8:00 AM",0,6]
[null,null,null,null,"8:00 - 8:15 AM",0,3]
[null,null,null,null,"8:15 - 8:30 AM",0,2]
[null,null,null,null,"8:30 - 8:45 AM",0,2]
[null,null,null,null,"8:45 - 9:00 AM",0,1]
[]
[null,null,null,null,"Thursday April 7, 2016"]
[null,null,null,null,"TIME ","To Lower Hill","To Downtown"]
[null,null,null,null,"4:00 - 4:15 PM ",22,2]
[null,null,null,null,"4:15 - 4:30 PM ",5,1]
[null,null,null,null,"4:30 - 4:45 PM ",14,1]
[null,null,null,null,"4:45 - 5:00 PM ",2,1]
[null,null,null,null,"5:00 - 5:15 PM",7,0]
[null,null,null,null,"5:15 - 5:30 PM",3,0]
[null,null,null,null,"5:30 - 5:45 PM",3,0]
[null,null,null,null,"5:45 - 6:00 PM",0,1]
[null,null,null,null,null,null,null,null," "]
[null,null,null,null,null,{"$f":"SUM(F35:F42)+SUM(F22:F31)","v":56},{"$f":"SUM(G35:G42)+SUM(G22:G31)","v":45}]

{"sheet":"Bicyclist Data","index":16,"n_rows":24,"n_cols":14,"rows_kept":24,"cut":false,"hidden":false,"merged":[]}
["% Bicyclist commuters $15-$20K income",{"$f":"Assumptions!D104","v":7.0000000000000001E-3}]
["% Bicyclist commuters in Pittsburgh",1.38E-2,"American Community Survey, WHERE WE RIDE, Analysis of bicycling in American cities annual American Community Survey data report for 2012"]
[]
["Total Annual Bicyclist Commuters",{"$f":"Assumptions!D106*B2","v":40.199399999999997},"HDR Calculation"]
[]
["UTILITY RIDERS","Cyclists","Duration (mins)","Duration (hrs)"]
["Bike Share Q1 2015",{"$f":"AVERAGE(B9:B10)","v":61.5},{"$f":"AVERAGE(C9:C10)","v":69514.5},{"$f":"C7/60","v":1158.575}]
["Bike Share Q2 2015",{"$f":"AVERAGE(B9:B10)","v":61.5},{"$f":"AVERAGE(C9:C10)","v":69514.5},{"$f":"C8/60","v":1158.575}]
["Bike Share Q3 2015",{"$f":"23+45","v":68},{"$f":"23850+11896","v":35746},{"$f":"C9/60","v":595.76666666666665}]
["Bike Share Q4 2015",{"$f":"20+35","v":55},{"$f":"90219+13064","v":103283},{"$f":"C10/60","v":1721.3833333333334}]
[null,{"$f":"SUM(B7:B10)","v":246},{"$f":"SUM(C7:C10)","v":278058},{"$f":"SUM(D7:D10)","v":4634.3}]
["Source: HealthyRide Rentals bikeshare data for Q3 and Q4 of 2015; bikeshare stations in close proximity to CAP"]
[]
["Increase in biking PA (2005-2012)",0.84099999999999997,{"$f":"B14/(7)","v":0.12014285714285713},"http://bikeleague.org/sites/default/files/ACS_report_final_forweb_2.pdf"]
["increase in biking Pittsburgh (2000-2012)",2.1179999999999999,{"$f":"B15/(12)","v":0.17649999999999999},"http://bikeleague.org/sites/default/files/ACS_report_final_forweb_2.pdf"]
["Increase in biking Pittsburgh (1990-2012)",2.31,{"$f":"B16/(22)","v":0.105},"http://bikeleague.org/sites/default/files/ACS_report_final_forweb_2.pdf"]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null," "]

{"sheet":"Additional References","index":17,"n_rows":32,"n_cols":23,"rows_kept":32,"cut":false,"hidden":false,"merged":[]}
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.05,"Commuting to school or work"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.17,"Personal errands"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.09,"Visit a friend or relative"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.15,"Recreation"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.27,"Exercise or health reasons"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.04,"Walk the dog/bicycle ride"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.12,"Other"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.1,"To go home"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(R3:R10)","v":0.9900000000000001}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R4/($R$11-$R$3)","v":0.18085106382978725},"Personal errands"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R5/($R$11-$R$3)","v":9.5744680851063815E-2},"Visit a friend or relative"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.15957446808510636,"Recreation"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.28723404255319152,"Exercise or health reasons"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.2553191489361701E-2,"Walk the dog/bicycle ride"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.1276595744680851,"Other"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.10638297872340426,"To go home"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Table 4.1.6: Value of journey ambience benefit of cycle facilities"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Scheme type",null,null,null,"Value","Source"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"p/min"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Off-road segregated cycle track",null,null,null,7.9191043913631649,"Hopkinson & Wardman (1996)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"On-road segregated cycle lane",null,null,null,3.3681539303237358,"Hopkinson & Wardman (1996)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"On-road non-segregated cycle lane",null,null,null,3.345624472595818,"Wardman et al. (1997)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Wider lane",null,null,null,2.038915924376576,"Hopkinson & Wardman (1996)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Shared bus lane",null,null,null,0.86738412252484165,"Hopkinson & Wardman (1996)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"pence"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Secure cycle parking facilities",null,null,null,110.55204907089346,"Wardman et al. (2007)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Changing and shower facilities",null,null,null,23.453165494762601,"Wardman et al. (2007)"]

{"sheet":"Population","index":18,"n_rows":23,"n_cols":40,"rows_kept":23,"cut":false,"hidden":false,"merged":[]}
[null,null,2013,{"$f":"C1+1","v":2014},{"$f":"D1+1","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]
["Number of residents",null,{"$f":"Assumptions!D105","v":9457},{"$f":"C2","v":9457},{"$f":"D2","v":9457},9457,9457,9457,9457,9457,9457,9457,9457,9457,9457,9457,9457,9457,9457,9457,9457,9457,9457,9457,9457,9457,9457,9457,9457,9457,9457,9457,9457,9457,9457,9457,9457,9457,9457,9457]
["28 acre Lower Hill Development units",1191,0,0,0,{"$f":"$B$3/10","v":119.1},{"$f":"$B$3/10+F3","v":238.2},{"$f":"$B$3/10+G3","v":357.29999999999995},476.4,595.5,714.6,833.7,952.80000000000007,1071.9000000000001,1191,{"$f":"O3","v":1191},{"$f":"P3","v":1191},1191,1191,1191,1191,1191,1191,1191,1191,1191,1191,1191,1191,1191,1191,1191,1191,1191,1191,1191,1191,1191,1191,1191]
["Affordable Housing units",{"$f":"1517-E4","v":1260},0,0,{"$f":"186+47+24","v":257},{"$f":"E4+($B$4/10)","v":383},{"$f":"F4+($B$4/10)","v":509},635,761,887,1013,1139,1265,1391,1517,{"$f":"O4","v":1517},{"$f":"P4","v":1517},{"$f":"Q4","v":1517},1517,1517,1517,1517,1517,1517,1517,1517,1517,1517,1517,1517,1517,1517,1517,1517,1517,1517,1517,1517,1517,1517]
["Adjustment for Household Size",null,{"$f":"(C3+C4)*$B$16+(C3+C4)*2*$B$17+(C3+C4)*3*$B$18+(C3+C4)*4*$B$19","v":0},{"$f":"(D3+D4)*$B$16+(D3+D4)*2*$B$17+(D3+D4)*3*$B$18+(D3+D4)*4*$B$19","v":0},507.83199999999999,992.14960000000008,1476.4672000000003,1960.7847999999999,2445.1024000000002,2929.42,3413.7375999999999,3898.0552000000002,4382.3728000000001,4866.6903999999995,5351.0079999999998,5351.0079999999998,5351.0079999999998,5351.0079999999998,5351.0079999999998,5351.0079999999998,5351.0079999999998,5351.0079999999998,5351.0079999999998,5351.0079999999998,5351.0079999999998,5351.0079999999998,5351.0079999999998,5351.0079999999998,5351.0079999999998,5351.0079999999998,5351.0079999999998,5351.0079999999998,5351.0079999999998,5351.0079999999998,5351.0079999999998,5351.0079999999998,5351.0079999999998,5351.0079999999998,5351.0079999999998,5351.0079999999998]
["TOTAL",null,{"$f":"SUM(C2:C5)","v":9457},{"$f":"SUM(D2:D5)","v":9457},10221.832,10951.249600000001,11680.667200000002,12410.084799999999,13139.502399999999,13868.92,14598.337600000001,15327.755200000001,16057.1728,16786.590400000001,17516.008000000002,17516.008000000002,17516.008000000002,17516.008000000002,17516.008000000002,17516.008000000002,17516.008000000002,17516.008000000002,17516.008000000002,17516.008000000002,17516.008000000002,17516.008000000002,17516.008000000002,17516.008000000002,17516.008000000002,17516.008000000002,17516.008000000002,17516.008000000002,17516.008000000002,17516.008000000002,17516.008000000002,17516.008000000002,17516.008000000002,17516.008000000002,17516.008000000002,17516.008000000002]
[null,null,{"$f":"(D6-C6)/C6","v":0},{"$f":"(E6-D6)/D6","v":8.0874695992386628E-2},7.1358793609599597E-2,6.6605878474361557E-2,6.2446569832928456E-2,5.8776197887060427E-2,5.5513335116861101E-2,5.2593684295532794E-2,4.9965798845479546E-2,4.7588025153220012E-2,4.5426278279822749E-2,4.3452397575626828E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Note: population is for 2013. In 2015, 214 units were added to the area."]
[]
[]
["Average Annual Growth Rate",null,{"$f":"AVERAGE(C7:AM7)","v":1.7151396082780528E-2},null,1.7151396082780528E-2]
["CAGR",null,{"$f":"((AN6/C6)^(1/(C13))-1)","v":1.6352258245639018E-2}]
["# periods",null,{"$f":"COUNT(C1:AN1)","v":38}]
[]
["Household Size"]
["1-person",0.41199999999999998]
["2-persons",0.32900000000000001]
["3-persons",0.13]
["4 or more persons",0.129]
[]
["Employers in Area"]
["Energy Innovation Center",null,0,0,0,165,165,200,235,270,305,340,375,410,445,480,480,480,480,480,480,480,480,480,480,480,480,480,480,480,480,480,480,480,480,480,480,480,480,480]
["Consol Energy Center",null,null,null,null,null,310,311,312,313,314,315,316,317,318,319,320,321,322,323,324,325,326,327,328,329,329,329,329,329,329,329,329,329,329,329,329,329,329,329]