{"text_format":"1","workbook":"xlsx","n_sheets":13,"sheets":["Disclaimer","Results","Report Tables","Inputs","Traffic","Calc-1","Calc-2","Calc-3","Cal-4","Project Data","Project Costs","Emissions Rates","Traffic Projection"],"not_rendered":{"charts":1,"images":2,"macros":1,"external_links":0,"defined_names":149,"comments":0,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"Disclaimer","index":0,"n_rows":22,"n_cols":5,"rows_kept":22,"cut":false,"hidden":false,"merged":[[21,1,24,11],[19,1,20,11],[3,1,3,11],[4,1,4,11],[5,1,5,11],[12,1,12,2],[13,1,15,11],[16,1,18,11]]}
[]
[]
[]
[null,"Oklahoma Department of Transportation"]
[null,"US 281 Bridgeport Bridge over South Canadian River"]
[null,"2019-07-15"]
[]
[]
[]
[]
[]
[]
[null,"Disclaimer",null,null,""]
[null,{"$f":"\"The Model is provided to \"&Client.Name&\" on the basis that it is strictly private and confidential. The Recipients agree to not disclose that information to any person or entity except with the prior consent of HDR Inc. (HDR) or as required by law.\"","v":"The Model is provided to Oklahoma Department of Transportation on the basis that it is strictly private and confidential. The Recipients agree to not disclose that information to any person or entity except with the prior consent of HDR Inc. (HDR) or as required by law."}]
[]
[]
[null,{"$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 \"&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 US 281 Bridgeport Bridge over South Canadian River 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":"Results","index":1,"n_rows":63,"n_cols":28,"rows_kept":63,"cut":false,"hidden":false,"merged":[[4,3,4,5],[15,1,15,2],[18,1,18,2],[19,1,19,2],[20,1,20,2],[16,1,16,2],[14,3,14,5],[22,1,22,2],[23,1,23,2],[4,1,5,1],[4,2,5,2],[21,1,21,2],[17,1,17,2]]}
[]
[null,"Cost-Benefit Analysis"]
[]
[null,"All values are in 2017$ millions"]
[null,"Benefit Category","Impact #","Over Years 2019-2042"]
[null,null,null,"Undiscounted",7.0000000000000007E-2,0.03]
[null,"Travel Time Savings",1,{"$f":"(SUM(D28:AB28))/10^6","v":57.923917625576912},{"$f":"(SUM(D41:AB41))/10^6","v":21.710992588601798},{"$f":"(SUM(D54:AB54))/10^6","v":37.090799181346917}]
[null,"Vehicle Operating Cost Savings",2,{"$f":"(SUM(D29:AB29))/10^6","v":55.408115934079099},{"$f":"(SUM(D42:AB42))/10^6","v":20.997855155228965},{"$f":"(SUM(D55:AB55))/10^6","v":35.630905509520169}]
[null,"Reduction in Accident Costs ",3,{"$f":"(SUM(D30:AB30))/10^6","v":29.633813097923284},11.230241357919978,19.056406747977153]
[null,"Environmental Cost Savings",4,{"$f":"(SUM(D31:AB31))/10^6","v":0.4220903010241025},0.18827694633066028,0.29338051724580977]
[null,"O&M Costs",5,{"$f":"(SUM(D32:AB32))/10^6","v":-2.7334475321336762},-0.89866375599821557,-1.6861744077468717]
[null,"Capital Costs","C1",{"$f":"((SUM(D33:AB33))/10^6)","v":-21.541623393316193},{"$f":"((SUM(D46:AB46))/10^6)","v":-16.340456911909563},-19.088516721107634]
[null,"NPV",null,{"$f":"SUM(D7:D12)","v":119.11286603315352},{"$f":"SUM(E7:E12)","v":36.888245380173622},{"$f":"SUM(F7:F12)","v":71.296800827235529}]
[]
[null,"All values are in 2017$ millions",null,"Over Years 2019-2042"]
[null,"Financial Metrics",null,"Undiscounted",7.0000000000000007E-2,0.03]
[null,"Total Benefits",null,{"$f":"(SUM(D34:AB34))/10^6","v":143.38793695860338},{"$f":"(SUM(D47:AB47))/10^6","v":54.127366048081399},{"$f":"(SUM(D60:AB60))/10^6","v":92.071491956090028}]
[null,"Total O&M Costs",null,{"$f":"-(SUM(D32:AB32)/10^6)","v":2.7334475321336762},{"$f":"-(SUM(D45:AB45)/10^6)","v":0.89866375599821557},{"$f":"-(SUM(D58:AB58)/10^6)","v":1.6861744077468717}]
[null,"Total Costs",null,{"$f":"((-SUM(D33:AB33))/10^6)","v":21.541623393316193},{"$f":"((-SUM(D46:AB46))/10^6)","v":16.340456911909563},{"$f":"(-SUM(D59:AB59))/10^6","v":19.088516721107634}]
[null,"NPV",null,{"$f":"D13","v":119.11286603315352},{"$f":"E13","v":36.888245380173622},{"$f":"F13","v":71.296800827235529}]
[null,"ROI",null,{"$f":"IFERROR(D20/D19,\"-\")","v":5.5294284863466308},{"$f":"IFERROR(E20/E19,\"-\")","v":2.2574794315138171},3.735062386926963]
[null,"BCR",null,{"$f":"IFERROR((D17-D18)/D19,\"-\")","v":6.529428486346629},{"$f":"IFERROR((E17-E18)/E19,\"-\")","v":3.2574794315138171},{"$f":"IFERROR((F17-F18)/F19,\"-\")","v":4.7350623869269626}]
[null,"Payback Period",null,{"$f":"IFERROR((L27-H27+1)+(-L37/M36),\"-\")","v":5.0924832990593636}]
[null,"IRR",null,{"$f":"IFERROR(IRR(D36:AB36),\"-\")","v":0.2633990050869055}]
[]
[null,"Results - Undiscounted 2017$"]
[null,"Impact Category","Total",{"$f":"Base.Year","v":2018},{"$f":"D27+1","v":2019},{"$f":"E27+1","v":2020},2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042]
[null,"Travel Time Savings",{"$f":"SUM(D28:AB28)/10^6","v":57.923917625576912},{"$f":"'Calc-1'!D36","v":0},{"$f":"'Calc-1'!E36","v":0},{"$f":"'Calc-1'!F36","v":0},{"$f":"'Calc-1'!G36","v":0},{"$f":"'Calc-1'!H36","v":0},{"$f":"'Calc-1'!I36","v":313236.93688332941},{"$f":"'Calc-1'!J36","v":2527203.0888970895},{"$f":"'Calc-1'!K36","v":2577224.9006036613},{"$f":"'Calc-1'!L36","v":2628236.8114666482},{"$f":"'Calc-1'!M36","v":2680258.4188637952},{"$f":"'Calc-1'!N36","v":2733309.7080705785},{"$f":"'Calc-1'!O36","v":2787411.0599379982},{"$f":"'Calc-1'!P36","v":2842583.2587223398},{"$f":"'Calc-1'!Q36","v":2898847.5000699218},{"$f":"'Calc-1'!R36","v":2956225.3991598785},{"$f":"'Calc-1'!S36","v":3014738.9990081172},{"$f":"'Calc-1'!T36","v":3074410.778935648},{"$f":"'Calc-1'!U36","v":3135263.6632045116},{"$f":"'Calc-1'!V36","v":3197321.0298246653},{"$f":"'Calc-1'!W36","v":3260606.7195351617},{"$f":"'Calc-1'!X36","v":3325145.0449631158},{"$f":"'Calc-1'!Y36","v":3390960.7999639418},{"$f":"'Calc-1'!Z36","v":3458079.2691464829},{"$f":"'Calc-1'!AA36","v":3526526.2375866543},{"$f":"'Calc-1'!AB36","v":3596328.00073337}]
[null,"Vehicle Operating Cost Savings",{"$f":"SUM(D29:AB29)/10^6","v":55.408115934079099},{"$f":"'Calc-2'!D34","v":0},{"$f":"'Calc-2'!E34","v":0},{"$f":"'Calc-2'!F34","v":0},{"$f":"'Calc-2'!G34","v":0},{"$f":"'Calc-2'!H34","v":0},{"$f":"'Calc-2'!I34","v":975600.74396543019},{"$f":"'Calc-2'!J34","v":2387786.7589905132},{"$f":"'Calc-2'!K34","v":2435049.0546795377},{"$f":"'Calc-2'!L34","v":2483246.8294624891},{"$f":"'Calc-2'!M34","v":2532398.5996031803},{"$f":"'Calc-2'!N34","v":2582523.2478642813},{"$f":"'Calc-2'!O34","v":2633640.0307615697},{"$f":"'Calc-2'!P34","v":2685768.5859617516},{"$f":"'Calc-2'!Q34","v":2738928.9398267176},{"$f":"'Calc-2'!R34","v":2793141.5151071176},{"$f":"'Calc-2'!S34","v":2848427.1387882237},{"$f":"'Calc-2'!T34","v":2904807.0500910925},{"$f":"'Calc-2'!U34","v":2962302.9086320801},{"$f":"'Calc-2'!V34","v":3020936.8027438871},{"$f":"'Calc-2'!W34","v":3080731.2579612769},{"$f":"'Calc-2'!X34","v":3141709.2456747768},{"$f":"'Calc-2'!Y34","v":3203894.1919556572},{"$f":"'Calc-2'!Z34","v":3267309.9865555773},{"$f":"'Calc-2'!AA34","v":3331980.9920843858},{"$f":"'Calc-2'!AB34","v":3397932.0533695542}]
[null,"Reduction in Accident Costs ",29.633813097923284,{"$f":"'Calc-3'!D42","v":0},{"$f":"'Calc-3'!E42","v":0},{"$f":"'Calc-3'!F42","v":0},{"$f":"'Calc-3'!G42","v":0},{"$f":"'Calc-3'!H42","v":0},{"$f":"'Calc-3'!I42","v":521778.61703983205},{"$f":"'Calc-3'!J42","v":1277055.2714300102},{"$f":"'Calc-3'!K42","v":1302332.4715913297},{"$f":"'Calc-3'!L42","v":1328109.9921869244},{"$f":"'Calc-3'!M42","v":1354397.7362335585},{"$f":"'Calc-3'!N42","v":1381205.8027618593},{"$f":"'Calc-3'!O42","v":1408544.4906960886},{"$f":"'Calc-3'!P42","v":1436424.3028107046},{"$f":"'Calc-3'!Q42","v":1464855.9497652426},{"$f":"'Calc-3'!R42","v":1493850.354219056},{"$f":"'Calc-3'!S42","v":1523418.6550275006},{"$f":"'Calc-3'!T42","v":1553572.2115211815},{"$f":"'Calc-3'!U42","v":1584322.6078698933},{"$f":"'Calc-3'!V42","v":1615681.6575329409},{"$f":"'Calc-3'!W42","v":1647661.4077975485},{"$f":"'Calc-3'!X42","v":1680274.1444070949},{"$f":"'Calc-3'!Y42","v":1713532.3962809611},{"$f":"'Calc-3'!Z42","v":1747448.9403277964},{"$f":"'Calc-3'!AA42","v":1782036.8063540568},{"$f":"'Calc-3'!AB42","v":1817309.282069701}]
[null,"Environmental Cost Savings",0.4220903010241025,{"$f":"'Cal-4'!D34","v":0},{"$f":"'Cal-4'!E34","v":0},{"$f":"'Cal-4'!F34","v":0},{"$f":"'Cal-4'!G34","v":0},{"$f":"'Cal-4'!H34","v":0},{"$f":"'Cal-4'!I34","v":11084.250465328929},{"$f":"'Cal-4'!J34","v":27128.747756863831},{"$f":"'Cal-4'!K34","v":27665.716518136258},{"$f":"'Cal-4'!L34","v":28213.313689284685},{"$f":"'Cal-4'!M34","v":28771.749642130766},{"$f":"'Cal-4'!N34","v":29341.238912459001},{"$f":"'Cal-4'!O34","v":29922.000282435445},{"$f":"'Cal-4'!P34","v":30514.256864657793},{"$f":"'Cal-4'!Q34","v":31118.236187869188},{"$f":"'Cal-4'!R34","v":31734.17028436856},{"$f":"'Cal-4'!S34","v":32362.295779150896},{"$f":"'Cal-4'!T34","v":33002.853980812302},{"$f":"'Cal-4'!U34","v":33656.090974253973},{"$f":"'Cal-4'!V34","v":6403.4507529094917},{"$f":"'Cal-4'!W34","v":6530.1964858668434},{"$f":"'Cal-4'!X34","v":6659.4509412994303},{"$f":"'Cal-4'!Y34","v":6791.2637752257306},{"$f":"'Cal-4'!Z34","v":6925.685626523109},{"$f":"'Cal-4'!AA34","v":7062.7681363818774},{"$f":"'Cal-4'!AB34","v":7202.5639681444336}]
[null,"O&M Costs",-2.7334475321336762,{"$f":"-('Project Data'!F18-'Project Data'!F22)","v":0},{"$f":"-('Project Data'!G18-'Project Data'!G22)","v":45174.948586118255},{"$f":"-('Project Data'!H18-'Project Data'!H22)","v":45174.948586118255},{"$f":"-('Project Data'!I18-'Project Data'!I22)","v":0},{"$f":"-('Project Data'!J18-'Project Data'!J22)","v":0},{"$f":"-('Project Data'!K18-'Project Data'!K22)","v":0},{"$f":"-('Project Data'!L18-'Project Data'!L22)","v":-4841.9023136246788},{"$f":"-('Project Data'!M18-'Project Data'!M22)","v":0},{"$f":"-('Project Data'!N18-'Project Data'!N22)","v":-4841.9023136246788},{"$f":"-('Project Data'!O18-'Project Data'!O22)","v":0},{"$f":"-('Project Data'!P18-'Project Data'!P22)","v":-4841.9023136246788},{"$f":"-('Project Data'!Q18-'Project Data'!Q22)","v":0},{"$f":"-('Project Data'!R18-'Project Data'!R22)","v":-4841.9023136246788},{"$f":"-('Project Data'!S18-'Project Data'!S22)","v":0},{"$f":"-('Project Data'!T18-'Project Data'!T22)","v":-1747926.7352185091},{"$f":"-('Project Data'!U18-'Project Data'!U22)","v":0},{"$f":"-('Project Data'!V18-'Project Data'!V22)","v":-4841.9023136246788},{"$f":"-('Project Data'!W18-'Project Data'!W22)","v":0},{"$f":"-('Project Data'!X18-'Project Data'!X22)","v":-4841.9023136246788},{"$f":"-('Project Data'!Y18-'Project Data'!Y22)","v":-1032293.5732647816},{"$f":"-('Project Data'!Z18-'Project Data'!Z22)","v":-4841.9023136246788},{"$f":"-('Project Data'!AA18-'Project Data'!AA22)","v":0},{"$f":"-('Project Data'!AB18-'Project Data'!AB22)","v":-4841.9023136246788},{"$f":"-('Project Data'!AC18-'Project Data'!AC22)","v":0},{"$f":"-('Project Data'!AD18-'Project Data'!AD22)","v":-4841.9023136246788}]
[null,"Capital Costs",-21.541623393316193,{"$f":"-'Project Data'!F14","v":0},{"$f":"-'Project Data'!G14","v":-174933.24487934326},{"$f":"-'Project Data'!H14","v":-299885.56265030272},{"$f":"-'Project Data'!I14","v":-299885.56265030272},{"$f":"-'Project Data'!J14","v":-17305765.852613539},{"$f":"-'Project Data'!K14","v":-3461153.170522708},{"$f":"-'Project Data'!L14","v":0},{"$f":"-'Project Data'!M14","v":0},{"$f":"-'Project Data'!N14","v":0},{"$f":"-'Project Data'!O14","v":0},{"$f":"-'Project Data'!P14","v":0},{"$f":"-'Project Data'!Q14","v":0},{"$f":"-'Project Data'!R14","v":0},{"$f":"-'Project Data'!S14","v":0},{"$f":"-'Project Data'!T14","v":0},{"$f":"-'Project Data'!U14","v":0},{"$f":"-'Project Data'!V14","v":0},{"$f":"-'Project Data'!W14","v":0},{"$f":"-'Project Data'!X14","v":0},{"$f":"-'Project Data'!Y14","v":0},{"$f":"-'Project Data'!Z14","v":0},{"$f":"-'Project Data'!AA14","v":0},{"$f":"-'Project Data'!AB14","v":0},{"$f":"-'Project Data'!AC14","v":0},{"$f":"-'Project Data'!AD14","v":0}]
[null,"Total Benefits",{"$f":"SUM(D34:AB34)/10^6","v":143.38793695860338},{"$f":"SUM(D28:D31)","v":0},{"$f":"SUM(E28:E31)","v":0},{"$f":"SUM(F28:F31)","v":0},{"$f":"SUM(G28:G31)","v":0},0,1821700.5483539207,6219173.8670744766,6342272.1433926644,6467806.9468053468,6595826.504342665,6726379.9976091785,6859517.5816780925,6995290.4043594534,7133750.6258497508,7274951.4387704199,7418947.0886029918,7565792.8945287336,7715545.2706807386,7840342.9408544023,7995529.5817798534,8153787.8859862862,8315178.6519757863,8479763.8816563804,8647606.8041614797,{"$f":"SUM(AB28:AB31)","v":8818771.9001407698}]
[null,"Total Costs",{"$f":"SUM(D35:AB35)/10^6","v":-24.275070925449864},{"$f":"SUM(D32:D33)","v":0},{"$f":"SUM(E32:E33)","v":-129758.29629322499},-254710.61406418445,-299885.56265030272,-17305765.852613539,-3461153.170522708,-4841.9023136246788,0,-4841.9023136246788,0,-4841.9023136246788,0,-4841.9023136246788,0,-1747926.7352185091,0,-4841.9023136246788,0,-4841.9023136246788,-1032293.5732647816,-4841.9023136246788,0,-4841.9023136246788,0,-4841.9023136246788]
[null,"Net Impacts",{"$f":"SUM(D36:AB36)/10^6","v":119.11286603315352},{"$f":"SUM(D28:D33)","v":0},{"$f":"SUM(E28:E33)","v":-129758.29629322499},{"$f":"SUM(F28:F33)","v":-254710.61406418445},-299885.56265030272,-17305765.852613539,-1639452.6221687873,6214331.964760852,6342272.1433926644,6462965.0444917222,6595826.504342665,6721538.095295554,6859517.5816780925,6990448.5020458288,7133750.6258497508,5527024.7035519108,7418947.0886029918,7560950.9922151091,7715545.2706807386,7835501.0385407778,6963236.0085150721,8148945.9836726617,8315178.6519757863,8474921.9793427549,8647606.8041614797,{"$f":"SUM(AB28:AB33)","v":8813929.9978271443}]
[null,"Cumulative Net Impacts",null,{"$f":"D36","v":0},{"$f":"D37+E36","v":-129758.29629322499},{"$f":"E37+F36","v":-384468.91035740945},{"$f":"F37+G36","v":-684354.47300771216},{"$f":"G37+H36","v":-17990120.325621251},-19629572.947790038,-13415240.983029187,-7072968.8396365223,-610003.7951448001,5985822.7091978649,12707360.80449342,19566878.386171512,26557326.888217341,33691077.514067091,39218102.217619002,46637049.306221992,54198000.298437104,61913545.569117844,69749046.607658625,76712282.616173699,84861228.599846363,93176407.251822144,101651329.2311649,110298936.03532638,119112866.03315352]
[]
[null,"Results - 7% Discount Rate, in 2017$"]
[null,"Impact Category","Total",{"$f":"Base.Year","v":2018},{"$f":"D40+1","v":2019},{"$f":"E40+1","v":2020},{"$f":"F40+1","v":2021},{"$f":"G40+1","v":2022},{"$f":"H40+1","v":2023},{"$f":"I40+1","v":2024},{"$f":"J40+1","v":2025},{"$f":"K40+1","v":2026},{"$f":"L40+1","v":2027},{"$f":"M40+1","v":2028},{"$f":"N40+1","v":2029},{"$f":"O40+1","v":2030},{"$f":"P40+1","v":2031},{"$f":"Q40+1","v":2032},{"$f":"R40+1","v":2033},{"$f":"S40+1","v":2034},{"$f":"T40+1","v":2035},{"$f":"U40+1","v":2036},{"$f":"V40+1","v":2037},{"$f":"W40+1","v":2038},{"$f":"X40+1","v":2039},{"$f":"Y40+1","v":2040},{"$f":"Z40+1","v":2041},2042]
[null,"Travel Time Savings",{"$f":"SUM(D41:AB41)/10^6","v":21.710992588601798},{"$f":"'Calc-1'!D37","v":0},{"$f":"'Calc-1'!E37","v":0},{"$f":"'Calc-1'!F37","v":0},{"$f":"'Calc-1'!G37","v":0},{"$f":"'Calc-1'!H37","v":0},{"$f":"'Calc-1'!I37","v":223333.60690161202},{"$f":"'Calc-1'!J37","v":1683982.1262916462},{"$f":"'Calc-1'!K37","v":1604966.141629471},{"$f":"'Calc-1'!L37","v":1529657.7532265757},{"$f":"'Calc-1'!M37","v":1457882.9928652553},{"$f":"'Calc-1'!N37","v":1389476.0552826307},{"$f":"'Calc-1'!O37","v":1324278.9151476305},{"$f":"'Calc-1'!P37","v":1262140.9620102199},{"$f":"'Calc-1'!Q37","v":1202918.6523795826},{"$f":"'Calc-1'!R37","v":1146475.1781275242},{"$f":"'Calc-1'!S37","v":1092680.1504510839},{"$f":"'Calc-1'!T37","v":1041409.2986642919},{"$f":"'Calc-1'!U37","v":992544.18312324153},{"$f":"'Calc-1'!V37","v":945971.92162133113},{"$f":"'Calc-1'!W37","v":901584.92862260947},{"$f":"'Calc-1'!X37","v":859280.666730845},{"$f":"'Calc-1'!Y37","v":818961.40982018725},{"$f":"'Calc-1'!Z37","v":780534.01728023938},{"$f":"'Calc-1'!AA37","v":743909.71885402175},{"$f":"'Calc-1'!AB37","v":709003.90957179631}]
[null,"Vehicle Operating Cost Savings",{"$f":"SUM(D42:AB42)/10^6","v":20.997855155228965},{"$f":"'Calc-2'!D35","v":0},{"$f":"'Calc-2'!E35","v":0},{"$f":"'Calc-2'!F35","v":0},{"$f":"'Calc-2'!G35","v":0},{"$f":"'Calc-2'!H35","v":0},{"$f":"'Calc-2'!I35","v":695589.84714133665},{"$f":"'Calc-2'!J35","v":1591083.1389853617},{"$f":"'Calc-2'!K35","v":1516426.1702779997},{"$f":"'Calc-2'!L35","v":1445272.2636294339},{"$f":"'Calc-2'!M35","v":1377457.0479970132},{"$f":"'Calc-2'!N35","v":1312823.8649732599},{"$f":"'Calc-2'!O35","v":1251223.406892804},{"$f":"'Calc-2'!P35","v":1192513.3719200965},{"$f":"'Calc-2'!Q35","v":1136558.1353211314},{"$f":"'Calc-2'!R35","v":1083228.4361597931},{"$f":"'Calc-2'!S35","v":1032401.0786950669},{"$f":"'Calc-2'!T35","v":983958.64778932813},{"$f":"'Calc-2'!U35","v":937789.23767026141},{"$f":"'Calc-2'!V35","v":893786.19341985392},{"$f":"'Calc-2'!W35","v":851847.86459325918},{"$f":"'Calc-2'!X35","v":811877.37039838743},{"$f":"'Calc-2'!Y35","v":773782.37589376315},{"$f":"'Calc-2'!Z35","v":737474.87868764694},{"$f":"'Calc-2'!AA35","v":702871.00564568909},{"$f":"'Calc-2'!AB35","v":669890.81913748081}]
[null,"Reduction in Accident Costs ",11.230241357919978,{"$f":"'Calc-3'!D43","v":0},{"$f":"'Calc-3'!E43","v":0},{"$f":"'Calc-3'!F43","v":0},{"$f":"'Calc-3'!G43","v":0},{"$f":"'Calc-3'!H43","v":0},{"$f":"'Calc-3'!I43","v":372020.94269950199},{"$f":"'Calc-3'!J43","v":850955.84950127301},{"$f":"'Calc-3'!K43","v":811027.21053142205},{"$f":"'Calc-3'!L43","v":772972.10731659201},{"$f":"'Calc-3'!M43","v":736702.62961701723},{"$f":"'Calc-3'!N43","v":702134.99212635576},{"$f":"'Calc-3'!O43","v":669189.34092113376},{"$f":"'Calc-3'!P43","v":637789.5689919882},{"$f":"'Calc-3'!Q43","v":607863.14043057326},{"$f":"'Calc-3'!R43","v":579340.92286598776},{"$f":"'Calc-3'!S43","v":552157.02776363469},{"$f":"'Calc-3'!T43","v":526248.65821759845},{"$f":"'Calc-3'!U43","v":501555.96388492093},{"$f":"'Calc-3'!V43","v":478021.90272666718},{"$f":"'Calc-3'!W43","v":455592.10923639312},{"$f":"'Calc-3'!X43","v":434214.76885160786},{"$f":"'Calc-3'!Y43","v":413840.49825811671},{"$f":"'Calc-3'!Z43","v":394422.23131073517},{"$f":"'Calc-3'!AA43","v":375915.11030684359},{"$f":"'Calc-3'!AB43","v":358276.38236161531}]
[null,"Environmental Cost Savings",0.18827694633066028,{"$f":"'Cal-4'!D35","v":0},{"$f":"'Cal-4'!E35","v":0},{"$f":"'Cal-4'!F35","v":0},{"$f":"'Cal-4'!G35","v":0},{"$f":"'Cal-4'!H35","v":0},{"$f":"'Cal-4'!I35","v":7902.9173917149465},{"$f":"'Cal-4'!J35","v":18077.030109665873},{"$f":"'Cal-4'!K35","v":17228.817820721622},{"$f":"'Cal-4'!L35","v":16420.405437113121},{"$f":"'Cal-4'!M35","v":15649.925463538309},{"$f":"'Cal-4'!N35","v":14915.598031504171},{"$f":"'Cal-4'!O35","v":14215.726787692414},{"$f":"'Cal-4'!P35","v":13548.694975251763},{"$f":"'Cal-4'!Q35","v":12912.961698964249},{"$f":"'Cal-4'!R35","v":12307.058365657791},{"$f":"'Cal-4'!S35","v":11729.585291641979},{"$f":"'Cal-4'!T35","v":11179.208469330304},{"$f":"'Cal-4'!U35","v":10654.656485579091},{"$f":"'Cal-4'!V35","v":1894.5500177282893},{"$f":"'Cal-4'!W35","v":1805.653744540283},{"$f":"'Cal-4'!X35","v":1720.9286715384781},{"$f":"'Cal-4'!Y35","v":1640.1790772334416},{"$f":"'Cal-4'!Z35","v":1563.2184237998474},{"$f":"'Cal-4'!AA35","v":1489.8689261596289},{"$f":"'Cal-4'!AB35","v":1419.9611412846652}]
[null,"O&M Costs",-0.89866375599821557,{"$f":"-('Project Data'!F$18-'Project Data'!F22)*'Project Data'!F$6","v":0},{"$f":"-('Project Data'!G$18-'Project Data'!G22)*'Project Data'!G$6","v":42219.578117867524},{"$f":"-('Project Data'!H$18-'Project Data'!H22)*'Project Data'!H$6","v":39457.549642866848},{"$f":"-('Project Data'!I$18-'Project Data'!I22)*'Project Data'!I$6","v":0},{"$f":"-('Project Data'!J$18-'Project Data'!J22)*'Project Data'!J$6","v":0},{"$f":"-('Project Data'!K$18-'Project Data'!K22)*'Project Data'!K$6","v":0},{"$f":"-('Project Data'!L$18-'Project Data'!L22)*'Project Data'!L$6","v":-3226.3639551629853},{"$f":"-('Project Data'!M$18-'Project Data'!M22)*'Project Data'!M$6","v":0},{"$f":"-('Project Data'!N$18-'Project Data'!N22)*'Project Data'!N$6","v":-2818.031229944087},{"$f":"-('Project Data'!O$18-'Project Data'!O22)*'Project Data'!O$6","v":0},{"$f":"-('Project Data'!P$18-'Project Data'!P22)*'Project Data'!P$6","v":-2461.3776137165578},{"$f":"-('Project Data'!Q$18-'Project Data'!Q22)*'Project Data'!Q$6","v":0},{"$f":"-('Project Data'!R$18-'Project Data'!R22)*'Project Data'!R$6","v":-2149.8625327247428},{"$f":"-('Project Data'!S$18-'Project Data'!S22)*'Project Data'!S$6","v":0},{"$f":"-('Project Data'!T$18-'Project Data'!T22)*'Project Data'!T$6","v":-677876.12395286234},{"$f":"-('Project Data'!U$18-'Project Data'!U22)*'Project Data'!U$6","v":0},{"$f":"-('Project Data'!V$18-'Project Data'!V22)*'Project Data'!V$6","v":-1640.1198327760721},{"$f":"-('Project Data'!W$18-'Project Data'!W22)*'Project Data'!W$6","v":0},{"$f":"-('Project Data'!X$18-'Project Data'!X22)*'Project Data'!X$6","v":-1432.544180955605},{"$f":"-('Project Data'!Y$18-'Project Data'!Y22)*'Project Data'!Y$6","v":-285437.77512124769},{"$f":"-('Project Data'!Z$18-'Project Data'!Z22)*'Project Data'!Z$6","v":-1251.2395676090532},{"$f":"-('Project Data'!AA$18-'Project Data'!AA22)*'Project Data'!AA$6","v":0},{"$f":"-('Project Data'!AB$18-'Project Data'!AB22)*'Project Data'!AB$6","v":-1092.8810966975748},{"$f":"-('Project Data'!AC$18-'Project Data'!AC22)*'Project Data'!AC$6","v":0},{"$f":"-('Project Data'!AD$18-'Project Data'!AD22)*'Project Data'!AD$6","v":-954.56467525336234}]
[null,{"$f":"B33","v":"Capital Costs"},-16.340456911909563,{"$f":"-(('Project Data'!F$14)*'Project Data'!F$6)","v":0},{"$f":"-(('Project Data'!G$14)*'Project Data'!G$6)","v":-163489.01390592827},{"$f":"-(('Project Data'!H$14)*'Project Data'!H$6)","v":-261931.66446877693},{"$f":"-(('Project Data'!I$14)*'Project Data'!I$6)","v":-244795.94810166064},{"$f":"-(('Project Data'!J$14)*'Project Data'!J$6)","v":-13202485.909774426},{"$f":"-(('Project Data'!K$14)*'Project Data'!K$6)","v":-2467754.3756587715},{"$f":"-(('Project Data'!L$14)*'Project Data'!L$6)","v":0},{"$f":"-(('Project Data'!M$14)*'Project Data'!M$6)","v":0},{"$f":"-(('Project Data'!N$14)*'Project Data'!N$6)","v":0},{"$f":"-(('Project Data'!O$14)*'Project Data'!O$6)","v":0},{"$f":"-(('Project Data'!P$14)*'Project Data'!P$6)","v":0},{"$f":"-(('Project Data'!Q$14)*'Project Data'!Q$6)","v":0},{"$f":"-(('Project Data'!R$14)*'Project Data'!R$6)","v":0},{"$f":"-(('Project Data'!S$14)*'Project Data'!S$6)","v":0},{"$f":"-(('Project Data'!T$14)*'Project Data'!T$6)","v":0},{"$f":"-(('Project Data'!U$14)*'Project Data'!U$6)","v":0},{"$f":"-(('Project Data'!V$14)*'Project Data'!V$6)","v":0},{"$f":"-(('Project Data'!W$14)*'Project Data'!W$6)","v":0},{"$f":"-(('Project Data'!X$14)*'Project Data'!X$6)","v":0},{"$f":"-(('Project Data'!Y$14)*'Project Data'!Y$6)","v":0},{"$f":"-(('Project Data'!Z$14)*'Project Data'!Z$6)","v":0},{"$f":"-(('Project Data'!AA$14)*'Project Data'!AA$6)","v":0},{"$f":"-(('Project Data'!AB$14)*'Project Data'!AB$6)","v":0},{"$f":"-(('Project Data'!AC$14)*'Project Data'!AC$6)","v":0},{"$f":"-(('Project Data'!AD$14)*'Project Data'!AD$6)","v":0}]
[null,"Total Benefits",{"$f":"SUM(D47:AB47)/10^6","v":54.127366048081399},{"$f":"SUM(D41:D44)","v":0},{"$f":"SUM(E41:E44)","v":0},0,0,0,1298847.3141341654,4144098.1448879465,3949648.3402596144,3764322.5296097151,3587692.5959428241,3419350.5104137505,3258907.3897492606,3105992.5978975561,2960252.8898302517,2821351.5955189629,2688967.8422014276,2562795.8131405488,2442544.0411640028,2319674.5677855806,2210830.5561968018,2107093.7346523786,2008224.4630493005,1913994.3457024214,1824185.7037327141,{"$f":"SUM(AB41:AB44)","v":1738591.0722121771}]
[null,"Total Costs",{"$f":"SUM(D48:AB48)/10^6","v":-17.23912066790778},{"$f":"SUM(D45:D46)","v":0},{"$f":"SUM(E45:E46)","v":-121269.43578806074},{"$f":"SUM(F45:F46)","v":-222474.11482591007},{"$f":"SUM(G45:G46)","v":-244795.94810166064},-13202485.909774426,-2467754.3756587715,-3226.3639551629853,0,-2818.031229944087,0,-2461.3776137165578,0,-2149.8625327247428,0,-677876.12395286234,0,-1640.1198327760721,0,-1432.544180955605,-285437.77512124769,-1251.2395676090532,0,-1092.8810966975748,0,{"$f":"SUM(AB45:AB46)","v":-954.56467525336234}]
[null,"Net Impacts",{"$f":"SUM(D49:AB49)/10^6","v":36.888245380173622},{"$f":"SUM(D41:D46)","v":0},{"$f":"SUM(E41:E46)","v":-121269.43578806074},-222474.11482591007,-244795.94810166064,-13202485.909774426,-1168907.0615246061,4140871.7809327836,3949648.3402596144,3761504.4983797711,3587692.5959428241,3416889.1328000338,3258907.3897492606,3103842.7353648315,2960252.8898302517,2143475.4715661006,2688967.8422014276,2561155.6933077727,2442544.0411640028,2318242.0236046249,1925392.7810755542,2105842.4950847696,2008224.4630493005,1912901.4646057237,1824185.7037327141,{"$f":"SUM(AB41:AB46)","v":1737636.5075369237}]
[null,"Cumulative Net Impacts",null,{"$f":"D49","v":0},{"$f":"D50+E49","v":-121269.43578806074},{"$f":"E50+F49","v":-343743.55061397085},-588539.49871563143,-13791025.408490058,-14959932.470014663,-10819060.689081879,-6869412.3488222649,{"$f":"K50+L49","v":-3107907.8504424938},{"$f":"L50+M49","v":479784.74550033035},{"$f":"M50+N49","v":3896673.8783003641},{"$f":"N50+O49","v":7155581.2680496247},{"$f":"O50+P49","v":10259424.003414456},13219676.893244708,{"$f":"Q50+R49","v":15363152.364810809},{"$f":"R50+S49","v":18052120.207012236},{"$f":"S50+T49","v":20613275.900320008},{"$f":"T50+U49","v":23055819.941484012},{"$f":"U50+V49","v":25374061.965088636},27299454.746164192,{"$f":"W50+X49","v":29405297.241248962},{"$f":"X50+Y49","v":31413521.704298262},{"$f":"Y50+Z49","v":33326423.168903984},{"$f":"Z50+AA49","v":35150608.872636698},36888245.380173624]
[]
[null,"Results - 3% Discount Rate, in 2017$"]
[null,"Impact Category","Total",{"$f":"Base.Year","v":2018},{"$f":"D53+1","v":2019},{"$f":"E53+1","v":2020},{"$f":"F53+1","v":2021},{"$f":"G53+1","v":2022},{"$f":"H53+1","v":2023},{"$f":"I53+1","v":2024},{"$f":"J53+1","v":2025},{"$f":"K53+1","v":2026},{"$f":"L53+1","v":2027},{"$f":"M53+1","v":2028},{"$f":"N53+1","v":2029},{"$f":"O53+1","v":2030},{"$f":"P53+1","v":2031},{"$f":"Q53+1","v":2032},{"$f":"R53+1","v":2033},{"$f":"S53+1","v":2034},{"$f":"T53+1","v":2035},{"$f":"U53+1","v":2036},{"$f":"V53+1","v":2037},{"$f":"W53+1","v":2038},{"$f":"X53+1","v":2039},{"$f":"Y53+1","v":2040},{"$f":"Z53+1","v":2041},2042]
[null,"Travel Time Savings",{"$f":"SUM(D54:AA54)/10^6","v":35.321644110843749},{"$f":"'Calc-1'!D38","v":0},{"$f":"'Calc-1'!E38","v":0},{"$f":"'Calc-1'!F38","v":0},{"$f":"'Calc-1'!G38","v":0},{"$f":"'Calc-1'!H38","v":0},{"$f":"'Calc-1'!I38","v":270200.9333491479},{"$f":"'Calc-1'!J38","v":2116492.8003936145},{"$f":"'Calc-1'!K38","v":2095519.6895035557},{"$f":"'Calc-1'!L38","v":2074754.4089355867},{"$f":"'Calc-1'!M38","v":2054194.8992220862},{"$f":"'Calc-1'!N38","v":2033839.1213034617},{"$f":"'Calc-1'!O38","v":2013685.0563259178},{"$f":"'Calc-1'!P38","v":1993730.7054412263},{"$f":"'Calc-1'!Q38","v":1973974.0896084872},{"$f":"'Calc-1'!R38","v":1954413.2493978506},{"$f":"'Calc-1'!S38","v":1935046.2447961813},{"$f":"'Calc-1'!T38","v":1915871.1550146553},{"$f":"'Calc-1'!U38","v":1896886.0782982514},{"$f":"'Calc-1'!V38","v":1878089.1317371482},{"$f":"'Calc-1'!W38","v":1859478.4510799721},{"$f":"'Calc-1'!X38","v":1841052.190548908},{"$f":"'Calc-1'!Y38","v":1822808.5226566342},{"$f":"'Calc-1'!Z38","v":1804745.6380250817},{"$f":"'Calc-1'!AA38","v":1786861.7452059747},{"$f":"'Calc-1'!AB38","v":1769155.0705031648}]
[null,"Vehicle Operating Cost Savings",33.959348098678298,{"$f":"'Calc-2'!D36","v":0},{"$f":"'Calc-2'!E36","v":0},{"$f":"'Calc-2'!F36","v":0},{"$f":"'Calc-2'!G36","v":0},{"$f":"'Calc-2'!H36","v":0},{"$f":"'Calc-2'!I36","v":841561.7717963059},{"$f":"'Calc-2'!J36","v":1999733.8189722423},{"$f":"'Calc-2'!K36","v":1979917.7160645903},{"$f":"'Calc-2'!L36","v":1960297.978258492},{"$f":"'Calc-2'!M36","v":1940872.6596994463},{"$f":"'Calc-2'!N36","v":1921639.8338151388},{"$f":"'Calc-2'!O36","v":1902597.5931243768},{"$f":"'Calc-2'!P36","v":1883744.0490479046},{"$f":"'Calc-2'!Q36","v":1865077.3317210975},{"$f":"'Calc-2'!R36","v":1846595.5898085113},{"$f":"'Calc-2'!S36","v":1828296.9903202697},{"$f":"'Calc-2'!T36","v":1810179.7184302756},{"$f":"'Calc-2'!U36","v":1792241.9772962092},{"$f":"'Calc-2'!V36","v":1774481.9878813331},{"$f":"'Calc-2'!W36","v":1756897.98877804},{"$f":"'Calc-2'!X36","v":1739488.2360331635},{"$f":"'Calc-2'!Y36","v":1722251.0029750164},{"$f":"'Calc-2'!Z36","v":1705184.5800421371},{"$f":"'Calc-2'!AA36","v":1688287.274613746},{"$f":"'Calc-2'!AB36","v":1671557.4108418662}]
[null,"Reduction in Accident Costs ",18.162411002764131,{"$f":"'Calc-3'!D44","v":0},{"$f":"'Calc-3'!E44","v":0},{"$f":"'Calc-3'!F44","v":0},{"$f":"'Calc-3'!G44","v":0},{"$f":"'Calc-3'!H44","v":0},{"$f":"'Calc-3'!I44","v":450090.81856237981},{"$f":"'Calc-3'!J44","v":1069513.6847375047},{"$f":"'Calc-3'!K44","v":1058915.4775977195},{"$f":"'Calc-3'!L44","v":1048422.2920169672},{"$f":"'Calc-3'!M44","v":1038033.0872977294},{"$f":"'Calc-3'!N44","v":1027746.8330551458},{"$f":"'Calc-3'!O44","v":1017562.5091148219},{"$f":"'Calc-3'!P44","v":1007479.1054116471},{"$f":"'Calc-3'!Q44","v":997495.62188962125},{"$f":"'Calc-3'!R44","v":987611.06840266939},{"$f":"'Calc-3'!S44","v":977824.46461643989},{"$f":"'Calc-3'!T44","v":968134.8399110788},{"$f":"'Calc-3'!U44","v":958541.23328496201},{"$f":"'Calc-3'!V44","v":949042.69325938704},{"$f":"'Calc-3'!W44","v":939638.27778420679},{"$f":"'Calc-3'!X44","v":930327.05414439703},{"$f":"'Calc-3'!Y44","v":921108.09886755235},{"$f":"'Calc-3'!Z44","v":911980.49763229769},{"$f":"'Calc-3'!AA44","v":902943.34517760621},{"$f":"'Calc-3'!AB44","v":893995.74521301943}]
[null,"Environmental Cost Savings",0.28983733304173614,{"$f":"'Cal-4'!D36","v":0},{"$f":"'Cal-4'!E36","v":0},{"$f":"'Cal-4'!F36","v":0},{"$f":"'Cal-4'!G36","v":0},{"$f":"'Cal-4'!H36","v":0},{"$f":"'Cal-4'!I36","v":9561.371819706992},{"$f":"'Cal-4'!J36","v":22719.899149915465},{"$f":"'Cal-4'!K36","v":22494.759256128196},{"$f":"'Cal-4'!L36","v":22271.850356917104},{"$f":"'Cal-4'!M36","v":22051.150344530779},{"$f":"'Cal-4'!N36","v":21832.637330291749},{"$f":"'Cal-4'!O36","v":21616.289642425541},{"$f":"'Cal-4'!P36","v":21402.085823911293},{"$f":"'Cal-4'!Q36","v":21190.004630353724},{"$f":"'Cal-4'!R36","v":20980.02502787617},{"$f":"'Cal-4'!S36","v":20772.126191034371},{"$f":"'Cal-4'!T36","v":20566.287500751168},{"$f":"'Cal-4'!U36","v":20362.488542271421},{"$f":"'Cal-4'!V36","v":3761.3524423954609},{"$f":"'Cal-4'!W36","v":3724.0798082261967},{"$f":"'Cal-4'!X36","v":3687.1765223908606},{"$f":"'Cal-4'!Y36","v":3650.6389248800415},{"$f":"'Cal-4'!Z36","v":3614.4633919527218},{"$f":"'Cal-4'!AA36","v":3578.6463357768698},{"$f":"'Cal-4'!AB36","v":3543.1842040736146}]
[null,"O&M Costs",-1.6837925126507394,{"$f":"-(('Project Data'!F$18-'Project Data'!F22)*'Project Data'!F$7)","v":0},{"$f":"-(('Project Data'!G$18-'Project Data'!G22)*'Project Data'!G$7)","v":43859.173384580834},{"$f":"-(('Project Data'!H$18-'Project Data'!H22)*'Project Data'!H$7)","v":42581.721732602746},{"$f":"-(('Project Data'!I$18-'Project Data'!I22)*'Project Data'!I$7)","v":0},{"$f":"-(('Project Data'!J$18-'Project Data'!J22)*'Project Data'!J$7)","v":0},{"$f":"-(('Project Data'!K$18-'Project Data'!K22)*'Project Data'!K$7)","v":0},{"$f":"-(('Project Data'!L$18-'Project Data'!L22)*'Project Data'!L$7)","v":-4055.016960060831},{"$f":"-(('Project Data'!M$18-'Project Data'!M22)*'Project Data'!M$7)","v":0},{"$f":"-(('Project Data'!N$18-'Project Data'!N22)*'Project Data'!N$7)","v":-3822.2423980213316},{"$f":"-(('Project Data'!O$18-'Project Data'!O22)*'Project Data'!O$7)","v":0},{"$f":"-(('Project Data'!P$18-'Project Data'!P22)*'Project Data'!P$7)","v":-3602.8300480924986},{"$f":"-(('Project Data'!Q$18-'Project Data'!Q22)*'Project Data'!Q$7)","v":0},{"$f":"-(('Project Data'!R$18-'Project Data'!R22)*'Project Data'!R$7)","v":-3396.0128646361572},{"$f":"-(('Project Data'!S$18-'Project Data'!S22)*'Project Data'!S$7)","v":0},{"$f":"-(('Project Data'!T$18-'Project Data'!T22)*'Project Data'!T$7)","v":-1155585.4879193634},{"$f":"-(('Project Data'!U$18-'Project Data'!U22)*'Project Data'!U$7)","v":0},{"$f":"-(('Project Data'!V$18-'Project Data'!V22)*'Project Data'!V$7)","v":-3017.3134447842813},{"$f":"-(('Project Data'!W$18-'Project Data'!W22)*'Project Data'!W$7)","v":0},{"$f":"-(('Project Data'!X$18-'Project Data'!X22)*'Project Data'!X$7)","v":-2844.1073096279397},{"$f":"-(('Project Data'!Y$18-'Project Data'!Y22)*'Project Data'!Y$7)","v":-588702.60040065704},{"$f":"-(('Project Data'!Z$18-'Project Data'!Z22)*'Project Data'!Z$7)","v":-2680.8439151927041},{"$f":"-(('Project Data'!AA$18-'Project Data'!AA22)*'Project Data'!AA$7)","v":0},{"$f":"-(('Project Data'!AB$18-'Project Data'!AB22)*'Project Data'!AB$7)","v":-2526.9525074867606},{"$f":"-(('Project Data'!AC$18-'Project Data'!AC22)*'Project Data'!AC$7)","v":0},{"$f":"-(('Project Data'!AD$18-'Project Data'!AD22)*'Project Data'!AD$7)","v":-2381.8950961323035}]
[null,{"$f":"B46","v":"Capital Costs"},-19.088516721107634,{"$f":"-(('Project Data'!F$14)*'Project Data'!F$7)","v":0},{"$f":"-(('Project Data'!G$14)*'Project Data'!G$7)","v":-169838.10182460511},{"$f":"-(('Project Data'!H$14)*'Project Data'!H$7)","v":-282670.90456244955},{"$f":"-(('Project Data'!I$14)*'Project Data'!I$7)","v":-274437.7714198539},{"$f":"-(('Project Data'!J$14)*'Project Data'!J$7)","v":-15375948.81430874},{"$f":"-(('Project Data'!K$14)*'Project Data'!K$7)","v":-2985621.1289919885},{"$f":"-(('Project Data'!L$14)*'Project Data'!L$7)","v":0},{"$f":"-(('Project Data'!M$14)*'Project Data'!M$7)","v":0},{"$f":"-(('Project Data'!N$14)*'Project Data'!N$7)","v":0},{"$f":"-(('Project Data'!O$14)*'Project Data'!O$7)","v":0},{"$f":"-(('Project Data'!P$14)*'Project Data'!P$7)","v":0},{"$f":"-(('Project Data'!Q$14)*'Project Data'!Q$7)","v":0},{"$f":"-(('Project Data'!R$14)*'Project Data'!R$7)","v":0},{"$f":"-(('Project Data'!S$14)*'Project Data'!S$7)","v":0},{"$f":"-(('Project Data'!T$14)*'Project Data'!T$7)","v":0},{"$f":"-(('Project Data'!U$14)*'Project Data'!U$7)","v":0},{"$f":"-(('Project Data'!V$14)*'Project Data'!V$7)","v":0},{"$f":"-(('Project Data'!W$14)*'Project Data'!W$7)","v":0},{"$f":"-(('Project Data'!X$14)*'Project Data'!X$7)","v":0},{"$f":"-(('Project Data'!Y$14)*'Project Data'!Y$7)","v":0},{"$f":"-(('Project Data'!Z$14)*'Project Data'!Z$7)","v":0},{"$f":"-(('Project Data'!AA$14)*'Project Data'!AA$7)","v":0},{"$f":"-(('Project Data'!AB$14)*'Project Data'!AB$7)","v":0},{"$f":"-(('Project Data'!AC$14)*'Project Data'!AC$7)","v":0},{"$f":"-(('Project Data'!AD$14)*'Project Data'!AD$7)","v":0}]
[null,"Total Benefits",87.733240545327902,{"$f":"SUM(D54:D57)","v":0},{"$f":"SUM(E54:E57)","v":0},0,0,0,1571414.8955275407,5208460.2032532766,5156847.6424219944,5105746.5295679625,5055151.796563793,5005058.4255040381,4955461.4482075423,4906355.9457246894,4857737.0478495592,4809599.9326369073,4761939.8259239253,4714752.0008567609,4668031.7774216942,4605375.1653202642,4559738.7974504447,4514554.6572488593,4469818.2634240827,4425525.1790914694,4381671.0113331042,{"$f":"SUM(AB54:AB57)","v":4338251.4107621238}]
[null,"Total Costs",-20.772309233758378,{"$f":"SUM(D58:D59)","v":0},{"$f":"SUM(E58:E59)","v":-125978.92844002428},{"$f":"SUM(F58:F59)","v":-240089.1828298468},-274437.7714198539,-15375948.81430874,-2985621.1289919885,-4055.016960060831,0,-3822.2423980213316,0,-3602.8300480924986,0,-3396.0128646361572,0,-1155585.4879193634,0,-3017.3134447842813,0,-2844.1073096279397,-588702.60040065704,-2680.8439151927041,0,-2526.9525074867606,0,-2381.8950961323035]
[null,"Net Impacts",66.960931311569524,{"$f":"SUM(D54:D59)","v":0},{"$f":"SUM(E54:E59)","v":-125978.92844002428},-240089.1828298468,-274437.7714198539,-15375948.81430874,-1414206.2334644478,5204405.1862932155,5156847.6424219944,5101924.2871699408,5055151.796563793,5001455.5954559455,4955461.4482075423,4902959.9328600531,4857737.0478495592,3654014.4447175441,4761939.8259239253,4711734.687411977,4668031.7774216942,4602531.0580106359,3971036.1970497877,4511873.8133336669,4469818.2634240827,4422998.2265839828,4381671.0113331042,{"$f":"SUM(AB54:AB59)","v":4335869.5156659912}]
[null,"Cumulative Net Impacts",null,{"$f":"D62","v":0},{"$f":"D63+E62","v":-125978.92844002428},{"$f":"E63+F62","v":-366068.11126987106},-640505.88268972491,-16016454.696998466,-17430660.930462912,-12226255.744169697,-7069408.1017477028,-1967483.814577762,3087667.9819860309,8089123.5774419764,13044585.025649518,17947544.958509572,22805282.00635913,26459296.451076675,31221236.277000599,35932970.964412577,40601002.741834268,45203533.799844906,49174569.996894695,53686443.810228363,58156262.073652446,62579260.300236426,66960931.311569527,71296800.82723552]

{"sheet":"Report Tables","index":2,"n_rows":147,"n_cols":6,"rows_kept":147,"cut":false,"hidden":false,"merged":[[27,4,28,4],[27,5,28,5],[31,0,32,0],[94,3,95,3],[27,0,28,0],[27,2,28,2],[27,3,28,3],[73,0,74,0],[73,1,74,1],[73,2,74,2],[73,3,74,3],[94,0,95,0],[94,1,95,1],[94,2,95,2],[137,0,137,1],[129,0,130,0],[129,1,129,3],[115,0,116,0],[115,1,116,1],[115,2,116,2],[115,3,116,3],[126,2,126,3],[144,0,145,0],[138,0,139,0],[138,1,139,1],[138,2,138,4],[140,0,141,0],[142,0,143,0],[3,1,6,1],[16,2,16,3],[3,0,6,0],[20,0,21,0],[20,1,20,3]]}
[]
["Table ES-1"]
["Current Status or Baseline & Problems to be Addressed","Changes to Baseline / Alternatives","Type of Impacts","Population Affected by Impacts","Economic Benefit/Impact","Summary of Results"]
["Bridgeport Bride over the South Canadian River is one of the historically significant bridges in Oklahoma and a key feature of the Oklahoma Route 66 National Scenic Byway. Currently Bridgeport bridge is a 2-lane undivided bridge assessed as being in poor conditions. If no action is taken, the bridge will be closed to all traffic in 2021. All travelers will be forced to take a lengthy detour.","Full bridge replacement, a new structure along the same alignment, the same 24 feet width, and trusses on the outside of the structure for aesthetics.","Safety: reduction in number of crashes due to avoidance of traffic detours","Auto Users, Truck Operators, Tourist driving down Route 66","Reductions in fatalities, injuries, and property losses, reduction in accident costs on highway segment.","$11.2 million in accident cost savings to auto users and truck operators."]
[null,null,"Economic Competitiveness: impact on travel times due to avoidance of traffic detours","Auto Users, Truck Operators, Tourist driving down Route 66","Travel time savings to highway users. ","$21.7 million in travel time savings to auto users."]
[null,null,"Economic Competitiveness: impacts on vehicle operating costs due to avoidance of detours.","Auto Users, Truck Operators, , Tourist driving down Route 66","Vehicle operating cost impacts to highway users.","$21.0 million in vehicle operating costs"]
[null,null,"Environmental Sustainability: impacts on vehicle emissions due to avoidance of traffic detours","Citizens of Canadian and Caddo Counties","Vehicle emissions cost savings.","$0.2 million in vehicle emission"]
[]
[]
["Table ES-2"]
["Project Evaluation Metric","Undiscounted","Present Value at 7% Discount Rate","Present Value at 3% Discount Rate"]
["Total Benefits",{"$f":"Results!D17","v":143.38793695860338},{"$f":"Results!E17","v":54.127366048081399},{"$f":"Results!F17","v":92.071491956090028}]
["Total O&M Costs",{"$f":"Results!D18","v":2.7334475321336762},{"$f":"Results!E18","v":0.89866375599821557},{"$f":"Results!F18","v":1.6861744077468717}]
["Total Costs",{"$f":"Results!D19","v":21.541623393316193},{"$f":"Results!E19","v":16.340456911909563},{"$f":"Results!F19","v":19.088516721107634}]
["Net Present Value",{"$f":"Results!D20","v":119.11286603315352},{"$f":"Results!E20","v":36.888245380173622},{"$f":"Results!F20","v":71.296800827235529}]
["Benefit / Cost Ratio",{"$f":"Results!D22","v":6.529428486346629},{"$f":"Results!E22","v":3.2574794315138171},{"$f":"Results!F22","v":4.7350623869269626}]
["Internal Rate of Return (%)",{"$f":"Results!D24","v":0.2633990050869055}]
[]
[]
["Table 1"]
[null,"Over the Project Lifecycle"]
[null,"In Constant Dollars","Discounted at 7 Percent","Discounted at 3 Percent"]
["Construction & Development Costs",{"$f":"Results!D19","v":21.541623393316193},{"$f":"Results!E19","v":16.340456911909563},{"$f":"Results!F19","v":19.088516721107634}]
["Operations and Maintenance",{"$f":"Results!D18","v":2.7334475321336762},{"$f":"Results!E18","v":0.89866375599821557},{"$f":"Results!F18","v":1.6861744077468717}]
["Total",{"$f":"SUM(B23:B24)","v":24.275070925449871},{"$f":"SUM(C23:C24)","v":17.239120667907777},{"$f":"SUM(D23:D24)","v":20.774691128854506}]
[]
["Table 2"]
["Selection Criteria","Benefit or Impact","Description","Monetized","Quantified","Qualitative"]
[null,"Categories"]
["Travel Time Saving","Reduction in travel times due to avoidance of detours/out-of-direction travel","Travel time savings for roadway users due to avoided detours/out-of-direction travel; this applies to trucks for load-posted bridge and all vehicles for closed bridge.","Yes"]
["Safety","Reduction in number of traffic crashes, fatalities and injuries","Reduction in property losses, injuries, and deaths due to reduction in detours/out-of-direction miles traveled","Yes"]
["Economic Competitiveness","Impacts on vehicle operating costs due  avoidance of detours/out-of-direction travel","Reduction in monetary costs to drivers due to avoided detours/out-of-direction miles traveled","Yes"]
[null,"Contribution to local economic development and growth ","The bridge is part of the scenic Bridgeport Hill-Hydro Route 66 Segment Historic District. The new bridge will continue serving tourists and  area businesses.",null,null,"Yes"]
["Quality of Life","Enjoyment of bridge as a tourist attraction","The project will rehabilitate the bridge in its original design preserving its historical status as a tourist attraction.",null,null,"Yes"]
["Environmental Protection","Impacts on vehicle emissions","Reduction in air pollutants due to reduction in detours/out-of-direction travel","Yes "]
[]
["Table 3"]
["Data Item","Unit","Value","Source"]
["Current Traffic Crossing Bridge","ADT",{"$f":"Traffic!D6","v":1800},"Oklahoma Department Of Transportation's Collision Analysis and Safety Branch "]
["Future Traffic","ADT",4100,"Oklahoma Department Of Transportation's Collision Analysis and Safety Branch "]
["Average Annual Rate of Growth","Percent",{"$f":"(C40/C39)^(1/(2060-2018))-1","v":1.9793348594078219E-2},"Calculated from above."]
["Truck Share","Percent",{"$f":"Inputs!D20","v":0.21},"Oklahoma Department Of Transportation's Collision Analysis and Safety Branch "]
[]
["Table 4"]
["Year","Total ADT"]
[2018,{"$f":"Traffic!D6","v":1800}]
[2019,{"$f":"Traffic!E6","v":1835.6280274693409}]
["2020 (Construction Start)",{"$f":"Traffic!F6","v":1871.9612529061017}]
["2023 (Project Completion, First Year of Benefits) ",{"$f":"Traffic!I6","v":1985.333086181864}]
[2025,{"$f":"Traffic!K6","v":2064.7036730249665}]
["….","…."]
[2041,{"$f":"Traffic!AA6","v":2825.2216847891723}]
[2042,{"$f":"Traffic!AB6","v":2881.1422824517535}]
[]
[]
["Table 5"]
["Variable Name","Unit","Value","Source"]
["Fatality","$/Victim",{"$f":"AccidentCost_Fatality","v":9600000},{"$f":"Inputs!E46","v":"US DOT, Benefit-Cost Analysis Guidance for Discretionary Grants Program, December 2018."}]
["Injury","$/Victim",{"$f":"AccidentCost_Injury","v":174000},{"$f":"Inputs!E47","v":"US DOT, Benefit-Cost Analysis Guidance for Discretionary Grants Program, December 2018."}]
["No Injury/ PDO","$/PDO Crash ",{"$f":"AccidentCost_PDO","v":4300},{"$f":"Inputs!E48","v":"US DOT, Benefit-Cost Analysis Guidance for Discretionary Grants Program, December 2018."}]
["Accident rate, current","rate, number per million VMT",{"$f":"CrashRate_Bridge","v":122.49},{"$f":"Inputs!E27","v":"ODOT - Collision Analysis and Safety Branch. Crash rate for the bridge over period 2013-2018."}]
["Fatality ",{"$f":"Inputs!C28","v":"Number per 100m VMT"},{"$f":"PercentFatal_Bridge","v":0},{"$f":"Inputs!E28","v":"Calculated from ODOT collision data for the bridge over period 2013-2018. "}]
["Injury Accidents",{"$f":"Inputs!C29","v":"Number per 100m VMT"},{"$f":"PercentInjury_Bridge","v":17.5},{"$f":"Inputs!E29","v":"Calculated from ODOT collision data for the bridge over period 2013-2018. "}]
["No injury/ PDO ",{"$f":"Inputs!C30","v":"Number per 100m VMT"},{"$f":"PercentPDO_Bridge","v":104.99},{"$f":"Inputs!E30","v":"Calculated from ODOT collision data for the bridge over period 2013-2018. "}]
["Accident rate, detour route ","rate, number per million VMT",{"$f":"CrashRate_Detour","v":66.37},{"$f":"Inputs!E31","v":"ODOT - Collision Analysis and Safety Branch. Crash rate for the detour route over period 2013-2018."}]
["Fatality ",{"$f":"Inputs!C32","v":"Number per 100m VMT"},{"$f":"PercentFatal_Detour","v":1.19},{"$f":"Inputs!E32","v":"Calculated from ODOT collision data for the detour route over period 2013-2018. "}]
["Injury Accidents",{"$f":"Inputs!C33","v":"Number per 100m VMT"},{"$f":"PercentInjury_Detour","v":20.241999999999997},{"$f":"Inputs!E33","v":"Calculated from ODOT collision data for the detour route over period 2013-2018. "}]
["No injury/ PDO ",{"$f":"Inputs!C34","v":"Number per 100m VMT"},{"$f":"PercentPDO_Detour","v":44.938000000000009},{"$f":"Inputs!E34","v":"Calculated from ODOT collision data for the detour route over period 2013-2018. "}]
[{"$f":"Inputs!B35","v":"Number of injured per injury crash on bridge"},"Number per Crash",{"$f":"Inputs!D35","v":1},{"$f":"Inputs!E35","v":"Calculated from bridge crash statistics 2013 to 2018 provided By ODOT - Collision Analysis and Safety Branch."}]
[{"$f":"Inputs!B36","v":"Number of injured per injury crash on detour"},"Number per Crash",{"$f":"Inputs!D36","v":1.4},{"$f":"Inputs!E36","v":"Calculated from detour crash statistics 2013 to 2018 provided By ODOT - Collision Analysis and Safety Branch."}]
["Damaged vehicles per PDO crash","Number per Crash",{"$f":"DamagedVeh_PDOcrash","v":1.31},{"$f":"Inputs!E37","v":"ODOT - Collision Analysis and Safety Branch. Number of damafed vehicles per PDO crash over period 2013-2018."}]
[]
["Table  6"]
[null,"In Constant Dollars","Discounted at 7 Percent","Discounted at 3 Percent"]
[]
["Monetary Value of Safety Benefits",{"$f":"Results!D9","v":29.633813097923284},{"$f":"Results!E9","v":11.230241357919978},{"$f":"Results!F9","v":19.056406747977153}]
[]
["Table 7"]
["Data Item","Unit","Value","Source and Comments"]
["Typical route "]
["Route length","Miles",{"$f":"Inputs!D21","v":5},{"$f":"Inputs!E22","v":"Calculated based on Google maps."}]
["Travel time","Minutes",{"$f":"Inputs!D22","v":5},{"$f":"Inputs!E23","v":"Calculated based on Google maps."}]
["Detour "]
["Full detour route length","Miles",{"$f":"Inputs!D23","v":11.5},{"$f":"Inputs!E23","v":"Calculated based on Google maps."}]
["Full detour travel time","Minutes",{"$f":"Inputs!D24","v":13},{"$f":"Inputs!E24","v":"Calculation based on posted speed and detour length."}]
["Auto Traffic that would take detour","%",{"$f":"Inputs!D25","v":1},{"$f":"Inputs!E25","v":"Assumption."}]
[{"$f":"Inputs!B26","v":"Truck Traffic that would be detoured"},{"$f":"Inputs!C26","v":"%"},{"$f":"Inputs!D26","v":1},{"$f":"Inputs!E26","v":"Assumption."}]
["Timing/date when bridge would be closed to traffic under no-build","-",{"$f":"Inputs!D10","v":"2021-01-01"},"Engineering assessment."]
[{"$f":"Inputs!B49","v":"Vehicle Operating Costs"}]
["Passenger Vehicles","$ per mile",{"$f":"OperatingCost_Passenger","v":0.39},{"$f":"Inputs!E50","v":"US DOT, Benefit-Cost Analysis Guidance for Discretionary Grants Program, December 2018."}]
["Trucks","$ per mile",{"$f":"OperatingCost_Trucks","v":0.9},{"$f":"Inputs!E51","v":"US DOT, Benefit-Cost Analysis Guidance for Discretionary Grants Program, December 2018."}]
[]
[]
["Table 8"]
[null,"In Constant Dollars","Discounted at 7 Percent","Discounted at 3 Percent"]
[]
["Monetary Value of Travel Time Saving",{"$f":"Results!D7","v":57.923917625576912},{"$f":"Results!E7","v":21.710992588601798},{"$f":"Results!F7","v":37.090799181346917}]
["Monetary Value of Vehicle Operating Cost Savings",{"$f":"Results!D8","v":55.408115934079099},{"$f":"Results!E8","v":20.997855155228965},{"$f":"Results!F8","v":35.630905509520169}]
["Total",{"$f":"SUM(B97:B98)","v":113.33203355965601},{"$f":"SUM(C97:C98)","v":42.708847743830759},72.721704690867085]
[]
[]
["Table 9"]
["Variable Name","Unit","Value","Source"]
["Nitrogen Oxides (NOx)","$ per metric ton",{"$f":"Inputs!D55","v":8300},"US DOT, Benefit-Cost Analysis Guidance for Discretionary Grants Program, December 2018."]
["Fine Particulate Matter (PM2.5)","$ per metric ton",{"$f":"Inputs!D56","v":377800},"US DOT, Benefit-Cost Analysis Guidance for Discretionary Grants Program, December 2018."]
["Sulfur Dioxide (SO2)","$ per metric ton",{"$f":"Inputs!D57","v":48900},"US DOT, Benefit-Cost Analysis Guidance for Discretionary Grants Program, December 2018."]
["Volatile Organic Compounds (VOC)","$ per metric ton",{"$f":"Inputs!D58","v":2000},"US DOT, Benefit-Cost Analysis Guidance for Discretionary Grants Program, December 2018."]
["Calculated Aggregate Emission Costs, 2019-2035"]
["Auto","$/mile",{"$f":"EmissionCost_Auto1","v":2.23296E-3},"Calculated by HDR for assumed average speed of 65mph."]
["Truck","$/mile",{"$f":"EmissionCost_Truck1","v":1.8494019999999996E-2},"Calculated by HDR for assumed average speed of 65mph."]
["Calculated Aggregate Emission Costs, 2036-2041"]
["Auto","$/mile",{"$f":"EmissionCost_Auto2","v":7.3331999999999998E-4},"Calculated by HDR for assumed average speed of 65mph."]
["Truck","$/mile",{"$f":"EmissionCost_Truck2","v":2.2589300000000001E-3},"Calculated by HDR for assumed average speed of 65mph."]
[]
["Table 10"]
[null,"In Constant Dollars","Discounted at 7 Percent","Discounted at 3 Percent"]
[]
["Monetary Value of Environmental Benefits",{"$f":"Results!D10","v":0.4220903010241025},{"$f":"Results!E10","v":0.18827694633066028},{"$f":"Results!F10","v":0.29338051724580977}]
[]
["Table 11"]
["Project Evaluation Metric","Undiscounted","Present Value at 7% Discount Rate","Present Value at 3% Discount Rate"]
["Total Discounted Benefits",{"$f":"Results!D17","v":143.38793695860338},{"$f":"Results!E17","v":54.127366048081399},{"$f":"Results!F17","v":92.071491956090028}]
["Total O&M Costs",{"$f":"Results!D18","v":2.7334475321336762},{"$f":"Results!E18","v":0.89866375599821557},{"$f":"Results!F18","v":1.6861744077468717}]
["Total Discounted Costs",{"$f":"Results!D19","v":21.541623393316193},{"$f":"Results!E19","v":16.340456911909563},{"$f":"Results!F19","v":19.088516721107634}]
["Net Present Value",{"$f":"Results!D20","v":119.11286603315352},{"$f":"Results!E20","v":36.888245380173622},{"$f":"Results!F20","v":71.296800827235529}]
["Benefit / Cost Ratio",{"$f":"Results!D22","v":6.529428486346629},{"$f":"Results!E22","v":3.2574794315138171},{"$f":"Results!F22","v":4.7350623869269626}]
["Internal Rate of Return (%)",{"$f":"Results!D24","v":0.2633990050869055}]
[]
["Table 12"]
["Benefit Categories","Over Project Lifecycle"]
[null,"Undiscounted","Present Value at 7% Discount Rate","Present Value at 3% Discount Rate","Distribution"]
["Travel Time Savings",{"$f":"Results!D7","v":57.923917625576912},{"$f":"Results!E7","v":21.710992588601798},{"$f":"Results!F7","v":37.090799181346917},{"$f":"C132/$C$136","v":0.40110934955371558}]
["Vehicle Operating Cost Savings",{"$f":"Results!D8","v":55.408115934079099},{"$f":"Results!E8","v":20.997855155228965},{"$f":"Results!F8","v":35.630905509520169},{"$f":"C133/$C$136","v":0.38793417615364006}]
["Reduction in Accident Costs ",{"$f":"Results!D9","v":29.633813097923284},{"$f":"Results!E9","v":11.230241357919978},{"$f":"Results!F9","v":19.056406747977153},{"$f":"C134/$C$136","v":0.20747806844959243}]
["Environmental Cost Savings",{"$f":"Results!D10","v":0.4220903010241025},{"$f":"Results!E10","v":0.18827694633066028},{"$f":"Results!F10","v":0.29338051724580977},3.4784058430519906E-3]
["Total Benefits",{"$f":"SUM(B132:B135)","v":143.3879369586034},{"$f":"SUM(C132:C135)","v":54.127366048081399},92.071491956090043]
[]
["Table 13"]
["Parameters","Change in Parameter Value"]
[null,null,"New NPV","% Change in NPV","New B/C Ratio"]
["Value of Travel Time","Lower Bound of Range Recommended by US DOT",30.829285704932602,{"$f":"(C141-Results!$E$13)/Results!$E$13","v":-0.16425177215117795},2.8959360568861841]
[null,"Upper Bound of Range Recommended by US DOT",41.153225358000363,{"$f":"(C142-Results!$E$13)/Results!$E$13","v":0.11561894402597543},3.5277384421391482]
["Value of Statistical Life","Lower Bound of Range Recommended by US DOT ($5.4 million)",33.153062176803004,{"$f":"(C143-Results!$E$13)/Results!$E$13","v":-0.10125673273085989},3.0350211570970949]
[null,"Upper Bound of Range Recommended by US DOT ($13.4 million)",40.267696849889887,{"$f":"(C144-Results!$E$13)/Results!$E$13","v":9.1613234375539698E-2},3.4763733418781739]
["Capital Cost Estimate ","25% Reduction",40.973359608151014,{"$f":"(C145-Results!$E$13)/Results!$E$13","v":0.11074298020618309},4.3433059086850898]
[null,"25% Increase",32.803131152196229,{"$f":"(C146-Results!$E$13)/Results!$E$13","v":-0.11074298020618309},2.6059835452110534]
["Rate of Growth in Traffic","Reduction from 1.98% to 1% Annually",30.548314891773039,{"$f":"(C147-Results!$E$13)/Results!$E$13","v":-0.17186858369273683},2.869489638904053]

{"sheet":"Inputs","index":3,"n_rows":58,"n_cols":5,"rows_kept":58,"cut":false,"hidden":false,"merged":[]}
[]
[null,"General Inputs"]
[]
[null,"General Inputs","Units","Value","Source/Comment"]
[null,"Real Discount Factor","%",7.0000000000000007E-2,"US DOT, Benefit-Cost Analysis Guidance for Discretionary Grants Program, December 2018."]
[null,"Real Discount Factor - Sensitivity","%",0.03,"US DOT, Benefit-Cost Analysis Guidance for Discretionary Grants Program, December 2018."]
[null,"Base Year of Analysis","-",2018,"US DOT, Benefit-Cost Analysis Guidance for Discretionary Grants Program, December 2018."]
[null,"First Year of Benefits","-",2022,"Assumption."]
[null,"End Year of Analysis","-",{"$f":"D8+20","v":2042},"Assuming 20 years of benefits."]
[null,"First Year of Bridge Closures under No-Build","-","2021-01-01","Engineering assessment."]
[null,"National Bridge Inventory (NBI) Identifier (Bridge #)","Number",40850000000000,"NBI."]
[null,"Time/Data start construction ","-","2022-01-01","Engineering assessment."]
[null,"Time/Data end construction ","-","2023-07-25","Engineering assessment. This implies the start of project benefits in August 2023."]
[null,"GDP Deflator 2017-2019","Index",1.0326519777010883,"Office of Management and Budget- Table 10.1 Gross Domestic Product and Deflators used in the historical Tables: 1940-2024."]
[]
[null,"Traffic Inputs","Units","Value","Source/Comment"]
[null,"Current traffic (2018)","ADT",1800,"Oklahoma Department of Transportation (ODOT), See tab \"Traffic Projection\"."]
[null,"Future Traffic (2060)","ADT",4100,"ODOT, See tab \"Traffic Projection\"."]
[null,"Traffic Rate of Growth","%",{"$f":"(D18/D17)^(1/(2060-2018))-1","v":1.9793348594078219E-2},"Calculated from above."]
[null,"Percent of Truck Traffic","%",0.21,"ODOT's Collision Analysis and Safety Branch."]
[null,"Typical Route Length","Miles",5,"Calculated based on Google maps."]
[null,"Typical Route Travel Time","Minutes",5,"Calculated based on Google maps."]
[null,"Detour Route Length","Miles",11.5,"Calculated based on Google maps."]
[null,"Detour Route Travel Time","Minutes",13,"Calculation based on posted speed and detour length."]
[null,"Auto Traffic that would be detoured","%",1,"Assumption."]
[null,"Truck Traffic that would be detoured","%",1,"Assumption."]
[null,"Crash Rate on Bridge ","Number per 100m VMT",122.49,"ODOT - Collision Analysis and Safety Branch. Crash rate for the bridge over period 2013-2018."]
[null,"Fatal Accidents","Number per 100m VMT",0,"Calculated from ODOT collision data for the bridge over period 2013-2018. "]
[null,"Injury Accidents","Number per 100m VMT",17.5,"Calculated from ODOT collision data for the bridge over period 2013-2018. "]
[null,"PDO Accidents","Number per 100m VMT",104.99,"Calculated from ODOT collision data for the bridge over period 2013-2018. "]
[null,"Crash Rate on Detour Route","Number per 100m VMT",66.37,"ODOT - Collision Analysis and Safety Branch. Crash rate for the detour route over period 2013-2018."]
[null,"Fatal Accidents","Number per 100m VMT",1.19,"Calculated from ODOT collision data for the detour route over period 2013-2018. "]
[null,"Injury Accidents","Number per 100m VMT",20.241999999999997,"Calculated from ODOT collision data for the detour route over period 2013-2018. "]
[null,"PDO Accidents","Number per 100m VMT",44.938000000000009,"Calculated from ODOT collision data for the detour route over period 2013-2018. "]
[null,"Number of injured per injury crash on bridge","Number per event",1,"Calculated from bridge crash statistics 2013 to 2018 provided By ODOT - Collision Analysis and Safety Branch."]
[null,"Number of injured per injury crash on detour","Number per event",1.4,"Calculated from detour crash statistics 2013 to 2018 provided By ODOT - Collision Analysis and Safety Branch."]
[null,"Number of damaged vehicles per PDO crash","Number per event",1.31,"ODOT - Collision Analysis and Safety Branch. Number of damafed vehicles per PDO crash over period 2013-2018."]
[null,"Average Vehicle Occupancy","persons per vehicle",1.68,"US DOT, Benefit-Cost Analysis Guidance for Discretionary Grants Program, December 2018."]
[null,"Annualization Factor","Number",365]
[]
[null,"Valuation Parameters","Units","Value","Source/Comment"]
[null,"Value of Time"]
[null,"Autos","$/h",14.8,"US DOT, Benefit-Cost Analysis Guidance for Discretionary Grants Program, December 2018."]
[null,"Trucks","$/h",28.6,"US DOT, Benefit-Cost Analysis Guidance for Discretionary Grants Program, December 2018."]
[null,"Accident Costs"]
[null,"Fatality","$/Victim",9600000,"US DOT, Benefit-Cost Analysis Guidance for Discretionary Grants Program, December 2018."]
[null,"Injury","$/Victim",174000,"US DOT, Benefit-Cost Analysis Guidance for Discretionary Grants Program, December 2018."]
[null,"No Injury/ PDO","$/vehicle",4300,"US DOT, Benefit-Cost Analysis Guidance for Discretionary Grants Program, December 2018."]
[null,"Vehicle Operating Costs"]
[null,"Passenger Vehicles","$ per mile ",0.39,"US DOT, Benefit-Cost Analysis Guidance for Discretionary Grants Program, December 2018."]
[null,"Trucks","$ per mile ",0.9,"US DOT, Benefit-Cost Analysis Guidance for Discretionary Grants Program, December 2018."]
[]
[null,"Emissions Inputs","Units","Value","Source/Comment"]
[null,"Emission Cost"]
[null,"NOX","$/metric tonne",8300,"US DOT, Benefit-Cost Analysis Guidance for Discretionary Grants Program, December 2018."]
[null,"PM","$/metric tonne",377800,"US DOT, Benefit-Cost Analysis Guidance for Discretionary Grants Program, December 2018."]
[null,"SOX","$/metric tonne",48900,"US DOT, Benefit-Cost Analysis Guidance for Discretionary Grants Program, December 2018."]
[null,"VOC","$/metric tonne",2000,"US DOT, Benefit-Cost Analysis Guidance for Discretionary Grants Program, December 2018."]

{"sheet":"Traffic","index":4,"n_rows":22,"n_cols":28,"rows_kept":22,"cut":false,"hidden":false,"merged":[[1,0,1,1]]}
[]
["Traffic Projections "]
[]
[null,"Unit","Value ",{"$f":"Inputs!D7","v":2018},{"$f":"D4+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042]
[]
["Total Traffic","ADT",null,{"$f":"Inputs!D17","v":1800},{"$f":"D6*(1+Inputs!$D$19)","v":1835.6280274693409},{"$f":"E6*(1+Inputs!$D$19)","v":1871.9612529061017},{"$f":"F6*(1+Inputs!$D$19)","v":1909.0136345394797},{"$f":"G6*(1+Inputs!$D$19)","v":1946.7994068787677},{"$f":"H6*(1+Inputs!$D$19)","v":1985.333086181864},{"$f":"I6*(1+Inputs!$D$19)","v":2024.6294760320188},{"$f":"J6*(1+Inputs!$D$19)","v":2064.7036730249665},{"$f":"K6*(1+Inputs!$D$19)","v":2105.5710725686235},{"$f":"L6*(1+Inputs!$D$19)","v":2147.2473747975814},{"$f":"M6*(1+Inputs!$D$19)","v":2189.7485906046691},{"$f":"N6*(1+Inputs!$D$19)","v":2233.0910477918987},{"$f":"O6*(1+Inputs!$D$19)","v":2277.2913973431591},{"$f":"P6*(1+Inputs!$D$19)","v":2322.3666198210676},{"$f":"Q6*(1+Inputs!$D$19)","v":2368.334031890437},{"$f":"R6*(1+Inputs!$D$19)","v":2415.2112929708633},{"$f":"S6*(1+Inputs!$D$19)","v":2463.0164120209897},{"$f":"T6*(1+Inputs!$D$19)","v":2511.767754457057},{"$f":"U6*(1+Inputs!$D$19)","v":2561.4840492083904},{"$f":"V6*(1+Inputs!$D$19)","v":2612.1843959125431},{"$f":"W6*(1+Inputs!$D$19)","v":2663.8882722528515},{"$f":"X6*(1+Inputs!$D$19)","v":2716.6155414412287},{"$f":"Y6*(1+Inputs!$D$19)","v":2770.3864598490654},{"$f":"Z6*(1+Inputs!$D$19)","v":2825.2216847891723},{"$f":"AA6*(1+Inputs!$D$19)","v":2881.1422824517535}]
["Share of Traffic - Auto","%",null,{"$f":"1-ShareTruck","v":0.79},0.79,0.79,0.79,0.79,0.79,0.79,0.79,0.79,0.79,0.79,0.79,0.79,0.79,0.79,0.79,0.79,0.79,0.79,0.79,0.79,0.79,0.79,0.79,0.79]
["Share of Traffic - Trucks","%",null,{"$f":"Inputs!$D$20","v":0.21},{"$f":"Inputs!$D$20","v":0.21},{"$f":"Inputs!$D$20","v":0.21},{"$f":"Inputs!$D$20","v":0.21},{"$f":"Inputs!$D$20","v":0.21},{"$f":"Inputs!$D$20","v":0.21},{"$f":"Inputs!$D$20","v":0.21},{"$f":"Inputs!$D$20","v":0.21},{"$f":"Inputs!$D$20","v":0.21},{"$f":"Inputs!$D$20","v":0.21},{"$f":"Inputs!$D$20","v":0.21},{"$f":"Inputs!$D$20","v":0.21},{"$f":"Inputs!$D$20","v":0.21},{"$f":"Inputs!$D$20","v":0.21},{"$f":"Inputs!$D$20","v":0.21},{"$f":"Inputs!$D$20","v":0.21},{"$f":"Inputs!$D$20","v":0.21},{"$f":"Inputs!$D$20","v":0.21},{"$f":"Inputs!$D$20","v":0.21},{"$f":"Inputs!$D$20","v":0.21},{"$f":"Inputs!$D$20","v":0.21},{"$f":"Inputs!$D$20","v":0.21},{"$f":"Inputs!$D$20","v":0.21},{"$f":"Inputs!$D$20","v":0.21},{"$f":"Inputs!$D$20","v":0.21}]
[]
["Daily VMT with Bridge Detour ","Unit","Value ",{"$f":"Inputs!D7","v":2018},{"$f":"D10+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042]
["Total Daily VMT with Bridge Detour","Daily VMT",null,{"$f":"D12+D13","v":20700},{"$f":"E12+E13","v":21109.722315897423},21527.554408420168,21953.656797204014,22388.19317910583,22831.330491091438,23283.238974368218,23744.092239787118,24214.067334539173,24693.344810172188,25182.108791953695,25680.547049606837,26188.851069446329,26707.21612794228,27235.841366740027,27774.929869164927,28324.688738241384,28885.329176256157,29457.06656589649,30040.120552994245,30634.715130907796,31241.078726574131,31859.444288264251,32490.049375075483,33133.136248195166]
["Auto Daily VMT with Bridge Detour","Daily VMT",null,{"$f":"D6*(1-(D8))*DetourLength*AutoDetour","v":16353},16676.680629558963,17006.767982651934,17343.388869791172,17686.672611493606,18036.751087962235,18393.758789750893,18757.832869431822,19129.113194285947,19507.74240003603,19893.865945643418,20287.632169189401,20689.1923448626,21098.700741074401,21516.314679724623,21942.194596640293,22376.504103210693,22819.410049242364,23271.082587058227,23731.695236865457,24201.424953417158,24680.452193993566,25168.960987728758,25667.139006309633,26175.177636074179]
["Trucks Daily VMT with Bridge Detour","Daily VMT",null,{"$f":"D6*D8*DetourLength*TruckDetour","v":4347},4433.041686338458,4520.7864257682349,4610.2679274128432,4701.5205676122241,4794.5794031292016,4889.480184617325,4986.2593703552939,5084.9541402532259,5185.6024101361591,5288.2428463102751,5392.9148804174356,5499.6587245837291,5608.5153868678781,5719.5266870154055,5832.7352725246346,5948.1846350306896,6065.9191270137926,6185.9839788382624,6308.4253161287907,6433.2901774906368,6560.6265325805671,6690.4833005354922,6822.9103687658508,6957.958612120985]
[]
["Daily VMT with Bridge Operational","Unit","Value ",{"$f":"Inputs!D7","v":2018},{"$f":"D15+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042]
["Total Daily VMT with Bridge","Daily VMT",null,{"$f":"D17+D18","v":9000},{"$f":"E17+E18","v":9178.1401373467052},9359.806264530509,9545.068172697398,9733.9970343938385,9926.665430909321,10123.147380160095,10323.518365124834,10527.855362843118,10736.236873987909,10948.742953023344,11165.455238959494,11386.456986715795,11611.833099105339,11841.670159452184,12076.056464854317,12315.082060104949,12558.838772285286,12807.420246041953,13060.921979562716,13319.441361264258,13583.077707206145,13851.932299245327,14126.108423945863,14405.711412258766]
["Auto Daily VMT with Bridge","Daily VMT",null,{"$f":"D6*(1-D8)*BridgeLength","v":7110},7250.7307085038965,7394.2469489791019,7540.6038564309447,7689.8576571711328,7842.0656904183634,7997.2864303264751,8155.5795084486181,8317.0057366460642,8481.627130450448,8649.506932888442,8820.7096387780002,8995.3010195054794,9173.3481482932184,9354.9194259672258,9540.0846072349104,9728.9148274829095,9921.4826301053763,10117.861994373143,10318.128363854546,10522.358675398764,10730.631388692855,10943.026516403808,11159.625654917232,11380.512015684426]
["Trucks Daily VMT with Bridge","Daily VMT",null,{"$f":"D6*D8*BridgeLength","v":1890},1927.4094288428078,1965.5593155514066,2004.4643162664536,2044.1393772227061,2084.5997404909572,2125.8609498336195,2167.938856676215,2210.8496261970545,2254.6097435374604,2299.2360201349024,2344.7456001814935,2391.1559672103167,2438.484950812121,2486.7507334849588,2535.9718576194064,2586.1672326220387,2637.35614217991,2689.5582516688096,2742.7936157081699,2797.0826858654941,2852.44631851329,2908.9057828415184,2966.4827690286306,3025.1993965743413]
[]
["Key Quantified Impacts"]
["Total Daily Auto VMT Avoided with Bridge Operational","Daily VMT",null,{"$f":"(SUM(D12:D12)-SUM(D17:D17))","v":9243},9425.9499210550675,9612.5210336728323,9802.785013360226,9996.8149543224736,10194.685397543872,10396.472359424417,10602.253360983204,10812.107457639882,11026.115269585582,11244.359012754976,11466.922530411401,11693.891325357121,11925.352592781182,12161.395253757397,12402.109989405382,12647.589275727783,12897.927419136988,13153.220592685084,13413.56687301091,13679.066278018394,13949.820805300711,14225.93447132495,14507.513351392401,14794.665620389753]
["Total Daily Trucks VMT Avoided with Bridge Operational","Daily VMT",null,{"$f":"D13-D18","v":2457},2505.6322574956503,2555.2271102168284,2605.8036111463898,2657.381190389518,2709.9796626382445,2763.6192347837055,2818.3205136790789,2874.1045140561714,2930.9926665986986,2989.0068261753727,3048.1692802359421,3108.5027573734124,3170.030436055757,3232.7759535304467,3296.7634149052283,3362.0174024086509,3428.5629848338826,3496.4257271694528,3565.6317004206207,3636.2074916251427,3708.1802140672771,3781.5775176939737,3856.4275997372201,3932.7592155466436]

{"sheet":"Calc-1","index":5,"n_rows":41,"n_cols":28,"rows_kept":41,"cut":false,"hidden":false,"merged":[[1,0,1,1]]}
[]
["Travel Time Saving due to Closure Avoidance"]
[null,null,null,null,null,null,null,"2022 - First Year of Construction under Build (Bridge Close)"]
[null,null,null,null,null,null,"2021 - First Year of Bridge Closured under No-Build  "]
[null,"Unit","Value ",{"$f":"Base.Year","v":2018},{"$f":"D5+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042]
["Benefits Index",null,null,0,0,0,{"$f":"F6+1","v":1},{"$f":"G6+1","v":2},3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22]
["Discount Factor","%",7.0000000000000007E-2,{"$f":"1/(1+Inputs!$D$5)^(D5-$D$5)","v":1},{"$f":"1/(1+Inputs!$D$5)^(E5-$D$5)","v":0.93457943925233644},{"$f":"1/(1+Inputs!$D$5)^(F5-$D$5)","v":0.87343872827321156},{"$f":"1/(1+Inputs!$D$5)^(G5-$D$5)","v":0.81629787689085187},{"$f":"1/(1+Inputs!$D$5)^(H5-$D$5)","v":0.7628952120475252},{"$f":"1/(1+Inputs!$D$5)^(I5-$D$5)","v":0.71298617948366838},{"$f":"1/(1+Inputs!$D$5)^(J5-$D$5)","v":0.66634222381651254},{"$f":"1/(1+Inputs!$D$5)^(K5-$D$5)","v":0.62274974188459109},{"$f":"1/(1+Inputs!$D$5)^(L5-$D$5)","v":0.5820091045650384},{"$f":"1/(1+Inputs!$D$5)^(M5-$D$5)","v":0.54393374258414806},{"$f":"1/(1+Inputs!$D$5)^(N5-$D$5)","v":0.5083492921347178},{"$f":"1/(1+Inputs!$D$5)^(O5-$D$5)","v":0.47509279638758667},{"$f":"1/(1+Inputs!$D$5)^(P5-$D$5)","v":0.44401195924073528},{"$f":"1/(1+Inputs!$D$5)^(Q5-$D$5)","v":0.41496444788853759},{"$f":"1/(1+Inputs!$D$5)^(R5-$D$5)","v":0.3878172410173249},{"$f":"1/(1+Inputs!$D$5)^(S5-$D$5)","v":0.36244601964235967},{"$f":"1/(1+Inputs!$D$5)^(T5-$D$5)","v":0.33873459779659787},{"$f":"1/(1+Inputs!$D$5)^(U5-$D$5)","v":0.31657439046411018},{"$f":"1/(1+Inputs!$D$5)^(V5-$D$5)","v":0.29586391632159825},{"$f":"1/(1+Inputs!$D$5)^(W5-$D$5)","v":0.27650833301083949},{"$f":"1/(1+Inputs!$D$5)^(X5-$D$5)","v":0.2584190028138687},{"$f":"1/(1+Inputs!$D$5)^(Y5-$D$5)","v":0.24151308674193336},{"$f":"1/(1+Inputs!$D$5)^(Z5-$D$5)","v":0.22571316517937698},{"$f":"1/(1+Inputs!$D$5)^(AA5-$D$5)","v":0.21094688334521211},{"$f":"1/(1+Inputs!$D$5)^(AB5-$D$5)","v":0.19714661994879637}]
["Discount Factor","%",0.03,{"$f":"1/(1+Inputs!$D$6)^(D5-$D$5)","v":1},{"$f":"1/(1+Inputs!$D$6)^(E5-$D$5)","v":0.970873786407767},{"$f":"1/(1+Inputs!$D$6)^(F5-$D$5)","v":0.94259590913375435},{"$f":"1/(1+Inputs!$D$6)^(G5-$D$5)","v":0.91514165935315961},{"$f":"1/(1+Inputs!$D$6)^(H5-$D$5)","v":0.888487047915689},{"$f":"1/(1+Inputs!$D$6)^(I5-$D$5)","v":0.86260878438416411},{"$f":"1/(1+Inputs!$D$6)^(J5-$D$5)","v":0.83748425668365445},{"$f":"1/(1+Inputs!$D$6)^(K5-$D$5)","v":0.81309151134335378},{"$f":"1/(1+Inputs!$D$6)^(L5-$D$5)","v":0.78940923431393573},{"$f":"1/(1+Inputs!$D$6)^(M5-$D$5)","v":0.76641673234362695},{"$f":"1/(1+Inputs!$D$6)^(N5-$D$5)","v":0.74409391489672516},{"$f":"1/(1+Inputs!$D$6)^(O5-$D$5)","v":0.72242127659876232},{"$f":"1/(1+Inputs!$D$6)^(P5-$D$5)","v":0.70137988019297326},{"$f":"1/(1+Inputs!$D$6)^(Q5-$D$5)","v":0.68095133999317792},{"$f":"1/(1+Inputs!$D$6)^(R5-$D$5)","v":0.66111780581861923},{"$f":"1/(1+Inputs!$D$6)^(S5-$D$5)","v":0.64186194739671765},{"$f":"1/(1+Inputs!$D$6)^(T5-$D$5)","v":0.62316693922011435},{"$f":"1/(1+Inputs!$D$6)^(U5-$D$5)","v":0.60501644584477121},{"$f":"1/(1+Inputs!$D$6)^(V5-$D$5)","v":0.5873946076162827},{"$f":"1/(1+Inputs!$D$6)^(W5-$D$5)","v":0.57028602681192497},{"$f":"1/(1+Inputs!$D$6)^(X5-$D$5)","v":0.55367575418633497},{"$f":"1/(1+Inputs!$D$6)^(Y5-$D$5)","v":0.5375492759090631},{"$f":"1/(1+Inputs!$D$6)^(Z5-$D$5)","v":0.52189250088258554},{"$f":"1/(1+Inputs!$D$6)^(AA5-$D$5)","v":0.50669174842969467},{"$f":"1/(1+Inputs!$D$6)^(AB5-$D$5)","v":0.49193373633950943}]
[]
[{"$f":"Traffic!A6","v":"Total Traffic"},{"$f":"Traffic!B6","v":"ADT"},{"$f":"Traffic!C6","v":0},{"$f":"Traffic!D6","v":1800},{"$f":"Traffic!E6","v":1835.6280274693409},{"$f":"Traffic!F6","v":1871.9612529061017},{"$f":"Traffic!G6","v":1909.0136345394797},{"$f":"Traffic!H6","v":1946.7994068787677},{"$f":"Traffic!I6","v":1985.333086181864},{"$f":"Traffic!J6","v":2024.6294760320188},{"$f":"Traffic!K6","v":2064.7036730249665},{"$f":"Traffic!L6","v":2105.5710725686235},{"$f":"Traffic!M6","v":2147.2473747975814},{"$f":"Traffic!N6","v":2189.7485906046691},{"$f":"Traffic!O6","v":2233.0910477918987},{"$f":"Traffic!P6","v":2277.2913973431591},{"$f":"Traffic!Q6","v":2322.3666198210676},{"$f":"Traffic!R6","v":2368.334031890437},{"$f":"Traffic!S6","v":2415.2112929708633},{"$f":"Traffic!T6","v":2463.0164120209897},{"$f":"Traffic!U6","v":2511.767754457057},{"$f":"Traffic!V6","v":2561.4840492083904},{"$f":"Traffic!W6","v":2612.1843959125431},{"$f":"Traffic!X6","v":2663.8882722528515},{"$f":"Traffic!Y6","v":2716.6155414412287},{"$f":"Traffic!Z6","v":2770.3864598490654},{"$f":"Traffic!AA6","v":2825.2216847891723},{"$f":"Traffic!AB6","v":2881.1422824517535}]
[]
["Share of Traffic - Auto ","%",null,{"$f":"1-ShareTruck","v":0.79},0.79,0.79,0.79,0.79,0.79,0.79,0.79,0.79,0.79,0.79,0.79,0.79,0.79,0.79,0.79,0.79,0.79,0.79,0.79,0.79,0.79,0.79,0.79,0.79]
["Share of Traffic - Trucks","%",null,{"$f":"ShareTruck","v":0.21},0.21,0.21,0.21,0.21,0.21,0.21,0.21,0.21,0.21,0.21,0.21,0.21,0.21,0.21,0.21,0.21,0.21,0.21,0.21,0.21,0.21,0.21,0.21,0.21]
[]
["No Build Case Alternative ","Unit","Value ",{"$f":"Base.Year","v":2018},{"$f":"D15+1","v":2019},{"$f":"E15+1","v":2020},{"$f":"F15+1","v":2021},{"$f":"G15+1","v":2022},{"$f":"H15+1","v":2023},{"$f":"I15+1","v":2024},{"$f":"J15+1","v":2025},{"$f":"K15+1","v":2026},{"$f":"L15+1","v":2027},{"$f":"M15+1","v":2028},{"$f":"N15+1","v":2029},{"$f":"O15+1","v":2030},{"$f":"P15+1","v":2031},{"$f":"Q15+1","v":2032},{"$f":"R15+1","v":2033},{"$f":"S15+1","v":2034},{"$f":"T15+1","v":2035},{"$f":"U15+1","v":2036},{"$f":"V15+1","v":2037},{"$f":"W15+1","v":2038},{"$f":"X15+1","v":2039},{"$f":"Y15+1","v":2040},{"$f":"Z15+1","v":2041},2042]
[]
["Auto Travel Time ","Hours/Day",null,{"$f":"(D10*(1-(+ShareTruck))*(RouteTime/60))*(10/12)","v":98.75},{"$f":"(E10*(1-(+ShareTruck))*(RouteTime/60))*(10/12)","v":100.70459317366523},{"$f":"(F10*(1-(+ShareTruck))*(RouteTime/60))*(10/12)","v":102.69787429137642},{"$f":"G10*(1-(ShareTruck))*AutoDetour*(DetourTime/60)","v":326.75950044534096},333.22716514408245,339.82284658479574,346.5490786474806,353.40844536610678,360.40358192132948,367.53717565285274,374.81196709183251,382.23075101371336,389.7963775119041,397.5117530927061,405.37984179191318,413.40366631351276,421.5863091909261,429.93091397123294,438.44068642283622,447.11889576703032,455.96887593394644,464.99402684335706,474.19781571083172,483.58377837974672,493.15552067965848]
["Truck Travel Time ","Hours/Day",null,{"$f":"(D10*(ShareTruck)*(RouteTime/60))/(10/12)","v":37.799999999999997},{"$f":"(E10*(ShareTruck)*(RouteTime/60))/(10/12)","v":38.548188576856148},{"$f":"(F10*(ShareTruck)*(RouteTime/60))/(10/12)","v":39.311186311028131},{"$f":"G10*ShareTruck*TruckDetour*(DetourTime/60)","v":86.86012037154633},88.579373012983936,90.332655421274808,92.120641159456852,93.944017122635984,95.803483801872375,97.699755553289961,99.633560872512447,101.6056426745314,103.61675857911374,105.66768120185857,107.75919845101488,109.89211383017428,112.06724674695502,114.2854328277961,116.54752423898175,118.85439001402071,121.20691638750475,123.60600713557591,126.05258392313247,128.54758665790735,131.0919738515548]
[]
["Cost of Travel Time for Auto ","$/year",null,{"$f":"D17*timevalue_auto*Avg_Veh_Occ*Annualization_Factor","v":896191.79999999993},913930.43670455448,932020.18042898597,2965460.0999616296,3024156.4854620001,3084014.6689817919,3145057.6463941997,3207308.8687377512,3270792.2512255567,3335532.1824328736,3401553.533666533,3468881.6685198136,3537542.4526164341,3607562.2635474214,3678968.0010046572,3751787.0971150012,3826047.5269789635,3901777.8194179684,3979007.067934351,4057764.941888276,4138081.6978959008,4219988.1914531291,4303515.8887894535,4388696.8789564185,4475563.8861553455]
["Cost of Travel Time for Trucks","$/year",null,{"$f":"D18*TimeValue_truck*Annualization_Factor","v":394594.19999999995},402404.54055380134,410369.47390082269,906732.7965585721,924680.07488253934,942982.58994268789,961647.37306357024,980681.59474319709,1000092.5674077459,1019887.7482207939,1040074.7419481575,1060661.3038794333,1081655.3428073684,1103064.9240662018,1124898.2726301444,1147163.7762731893,1169869.9887914634,1193025.6332893637,1216639.6055307304,1240720.9773563622,1265279.0001691622,1290323.1084882771,1315862.9235735801,1341908.2571218947,1368469.1150363807]
[]
["Total Travel Time ","$/year",null,{"$f":"SUM(D20:D21)","v":1290786},1316334.9772583558,1342389.6543298087,3872192.8965202016,3948836.5603445396,4026997.2589244796,4106705.01945777,4187990.4634809485,4270884.818633303,4355419.9306536671,4441628.27561469,4529542.9723992469,4619197.795423802,4710627.1876136232,4803866.2736348016,4898950.8733881908,4995917.515770427,5094803.4527073316,5195646.6734650815,5298485.9192446377,5403360.698065063,5510311.2999414057,5619378.8123630341,5730605.136078313,5844033.001191726]
[]
["Build (Alternative Case)","Unit","Value ",{"$f":"Base.Year","v":2018},{"$f":"D25+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042]
[]
["Auto Travel Time ","Hours",null,{"$f":"(D10*(1-(+ShareTruck))*(RouteTime/60))*(10/12)","v":98.75},{"$f":"(E10*(1-(+ShareTruck))*(RouteTime/60))*(10/12)","v":100.70459317366523},{"$f":"(F10*(1-(+ShareTruck))*(RouteTime/60))*(10/12)","v":102.69787429137642},{"$f":"G10*(1-(ShareTruck))*AutoDetour*(DetourTime/60)","v":326.75950044534096},{"$f":"H10*(1-(ShareTruck))*AutoDetour*(DetourTime/60)","v":333.22716514408245},{"$f":"(I10*(1-(ShareTruck))*AutoDetour*(DetourTime/60)*(7/12)) + ((I10*(1-(+ShareTruck))*(RouteTime/60))*(5/12))","v":252.68878335792505},{"$f":"(J10*(1-(+ShareTruck))*(RouteTime/60))","v":133.28810717210791},135.92632514081029,138.61676227743439,141.3604521741741,144.15844888147404,147.01182731296666,149.92168365842463,152.88913580488696,155.91532376612042,159.00141012058182,162.14858045804849,165.35804383508957,168.63103323955238,171.96880606424241,175.37264458997939,178.84385647821424,182.38377527339679,185.99376091528717,189.6752002614071]
["Truck Travel Time ","Hours",null,{"$f":"(D10*(ShareTruck)*(RouteTime/60))/(10/12)","v":37.799999999999997},{"$f":"(E10*(ShareTruck)*(RouteTime/60))/(10/12)","v":38.548188576856148},{"$f":"(F10*(ShareTruck)*(RouteTime/60))/(10/12)","v":39.311186311028131},{"$f":"G10*ShareTruck*TruckDetour*(DetourTime/60)","v":86.86012037154633},{"$f":"H10*ShareTruck*TruckDetour*(DetourTime/60)","v":88.579373012983936},{"$f":"((I10*ShareTruck*TruckDetour*(DetourTime/60))*(7/12)) + ((I10*(ShareTruck)*(RouteTime/60))/(5/12))","v":136.0780386153819},{"$f":"J10*(ShareTruck)*(RouteTime/60)","v":35.431015830560327},36.132314277936914,36.847493769950908,37.576829058957671,38.320600335581702,39.079093336358227,39.852599453505277,40.641415846868682,41.445845558082645,42.266197626990106,43.10278721036731,43.955935702998495,44.825970861146828,45.713226928469496,46.618044764424901,47.540771975221503,48.481763047358641,49.441379483810508,50.419989942905687]
[]
["Cost of Travel Time for Auto ","$/year",null,{"$f":"D27*timevalue_auto*Avg_Veh_Occ*Annualization_Factor","v":896191.79999999993},913930.43670455448,932020.18042898597,2965460.0999616296,3024156.4854620001,2293241.6769351787,1209637.5563054613,1233580.3341299039,1257997.019702137,1282896.9932434126,1308289.8206409742,1334185.2571230051,1360593.2510063206,1387523.947518239,1414987.6926940987,1442995.0373519235,1471556.7411457547,1500683.7766992184,1530387.3338209044,1560678.8238031832,1591569.8838061155,1623072.3813281264,1655198.4187651742,1687960.3380601606,1721370.7254443637]
["Cost of Travel Time for Trucks","$/year",null,{"$f":"D28*TimeValue_truck*Annualization_Factor","v":394594.19999999995},402404.54055380134,410369.47390082269,906732.7965585721,924680.07488253934,1420518.6451059717,369864.3742552193,377185.22874738346,384650.98746451759,392264.51854645921,400028.74690313736,407946.65533824352,416021.28569514159,424255.74002546218,432653.18178082473,441216.83702814975,449949.99568902433,458856.01280360133,467938.30981951178,477200.37590629311,486645.76929583162,496278.11864933732,506101.12445137685,516118.56043149793,526334.27501399245]
[]
["Total Travel Time ","$/year",null,{"$f":"SUM(D30:D31)","v":1290786},1316334.9772583558,1342389.6543298087,3872192.8965202016,3948836.5603445396,3713760.3220411502,1579501.9305606806,1610765.5628772874,1642648.0071666546,1675161.5117898718,1708318.5675441115,1742131.9124612487,1776614.5367014622,1811779.6875437011,1847640.8744749234,1884211.8743800733,1921506.7368347789,1959539.7895028198,1998325.6436404162,2037879.1997094762,2078215.6531019472,2119350.4999774639,2161299.5432165512,2204078.8984916587,2247705.000458356]
[]
["No Build Less Build","Unit","Value ",{"$f":"Base.Year","v":2018},{"$f":"D35+1","v":2019},{"$f":"E35+1","v":2020},{"$f":"F35+1","v":2021},{"$f":"G35+1","v":2022},{"$f":"H35+1","v":2023},{"$f":"I35+1","v":2024},{"$f":"J35+1","v":2025},{"$f":"K35+1","v":2026},{"$f":"L35+1","v":2027},{"$f":"M35+1","v":2028},{"$f":"N35+1","v":2029},{"$f":"O35+1","v":2030},{"$f":"P35+1","v":2031},{"$f":"Q35+1","v":2032},{"$f":"R35+1","v":2033},{"$f":"S35+1","v":2034},{"$f":"T35+1","v":2035},{"$f":"U35+1","v":2036},{"$f":"V35+1","v":2037},{"$f":"W35+1","v":2038},{"$f":"X35+1","v":2039},{"$f":"Y35+1","v":2040},{"$f":"Z35+1","v":2041},2042]
["Undiscounted Impacts","$/year",null,{"$f":"D23-D33","v":0},0,0,0,0,313236.93688332941,2527203.0888970895,2577224.9006036613,2628236.8114666482,2680258.4188637952,2733309.7080705785,2787411.0599379982,2842583.2587223398,2898847.5000699218,2956225.3991598785,3014738.9990081172,3074410.778935648,3135263.6632045116,3197321.0298246653,3260606.7195351617,3325145.0449631158,3390960.7999639418,3458079.2691464829,{"$f":"AA23-AA33","v":3526526.2375866543},3596328.00073337]
["Discounted Impacts, at 7%","$/year",null,{"$f":"D36*D7","v":0},0,0,0,0,223333.60690161202,1683982.1262916462,1604966.141629471,1529657.7532265757,1457882.9928652553,1389476.0552826307,1324278.9151476305,1262140.9620102199,1202918.6523795826,1146475.1781275242,1092680.1504510839,1041409.2986642919,992544.18312324153,945971.92162133113,901584.92862260947,859280.666730845,818961.40982018725,780534.01728023938,743909.71885402175,709003.90957179631]
["Discounted Impacts, at 3%","$/year",null,{"$f":"D37*D8","v":0},{"$f":"E37*E8","v":0},{"$f":"F36*F8","v":0},0,0,270200.9333491479,2116492.8003936145,2095519.6895035557,2074754.4089355867,2054194.8992220862,2033839.1213034617,2013685.0563259178,1993730.7054412263,1973974.0896084872,1954413.2493978506,1935046.2447961813,1915871.1550146553,1896886.0782982514,1878089.1317371482,1859478.4510799721,1841052.190548908,1822808.5226566342,1804745.6380250817,1786861.7452059747,1769155.0705031648]
[]
["Key Quantified Impacts"]
["Total Travel Time Saving","$/year",null,{"$f":"D36","v":0},{"$f":"E36","v":0},0,0,0,313236.93688332941,2527203.0888970895,2577224.9006036613,2628236.8114666482,2680258.4188637952,2733309.7080705785,2787411.0599379982,2842583.2587223398,2898847.5000699218,2956225.3991598785,3014738.9990081172,3074410.778935648,3135263.6632045116,3197321.0298246653,3260606.7195351617,3325145.0449631158,3390960.7999639418,3458079.2691464829,3526526.2375866543,{"$f":"AB36","v":3596328.00073337}]

{"sheet":"Calc-2","index":6,"n_rows":39,"n_cols":28,"rows_kept":39,"cut":false,"hidden":false,"merged":[[1,0,1,1]]}
[]
["Vehicle Operating Cost Savings due to Closure Avoidance"]
[null,null,null,null,null,null,null,"2022 - First Year of Construction under Build (Bridge Close)"]
[null,null,null,null,null,null,"2021 - First Year of Bridge Closured under No-Build  "]
[null,"Unit","Value ",{"$f":"Base.Year","v":2018},{"$f":"D5+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,{"$f":"T5+1","v":2035},2036,2037,2038,2039,2040,2041,2042]
["Benefits Index","Number",null,0,0,0,{"$f":"F6+1","v":1},{"$f":"G6+1","v":2},3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22]
["Discount Factor","%",7.0000000000000007E-2,{"$f":"1/(1+Inputs!$D$5)^(D5-$D$5)","v":1},{"$f":"1/(1+Inputs!$D$5)^(E5-$D$5)","v":0.93457943925233644},{"$f":"1/(1+Inputs!$D$5)^(F5-$D$5)","v":0.87343872827321156},{"$f":"1/(1+Inputs!$D$5)^(G5-$D$5)","v":0.81629787689085187},{"$f":"1/(1+Inputs!$D$5)^(H5-$D$5)","v":0.7628952120475252},{"$f":"1/(1+Inputs!$D$5)^(I5-$D$5)","v":0.71298617948366838},{"$f":"1/(1+Inputs!$D$5)^(J5-$D$5)","v":0.66634222381651254},{"$f":"1/(1+Inputs!$D$5)^(K5-$D$5)","v":0.62274974188459109},{"$f":"1/(1+Inputs!$D$5)^(L5-$D$5)","v":0.5820091045650384},{"$f":"1/(1+Inputs!$D$5)^(M5-$D$5)","v":0.54393374258414806},{"$f":"1/(1+Inputs!$D$5)^(N5-$D$5)","v":0.5083492921347178},{"$f":"1/(1+Inputs!$D$5)^(O5-$D$5)","v":0.47509279638758667},{"$f":"1/(1+Inputs!$D$5)^(P5-$D$5)","v":0.44401195924073528},{"$f":"1/(1+Inputs!$D$5)^(Q5-$D$5)","v":0.41496444788853759},{"$f":"1/(1+Inputs!$D$5)^(R5-$D$5)","v":0.3878172410173249},{"$f":"1/(1+Inputs!$D$5)^(S5-$D$5)","v":0.36244601964235967},{"$f":"1/(1+Inputs!$D$5)^(T5-$D$5)","v":0.33873459779659787},{"$f":"1/(1+Inputs!$D$5)^(U5-$D$5)","v":0.31657439046411018},{"$f":"1/(1+Inputs!$D$5)^(V5-$D$5)","v":0.29586391632159825},{"$f":"1/(1+Inputs!$D$5)^(W5-$D$5)","v":0.27650833301083949},{"$f":"1/(1+Inputs!$D$5)^(X5-$D$5)","v":0.2584190028138687},{"$f":"1/(1+Inputs!$D$5)^(Y5-$D$5)","v":0.24151308674193336},{"$f":"1/(1+Inputs!$D$5)^(Z5-$D$5)","v":0.22571316517937698},{"$f":"1/(1+Inputs!$D$5)^(AA5-$D$5)","v":0.21094688334521211},{"$f":"1/(1+Inputs!$D$5)^(AB5-$D$5)","v":0.19714661994879637}]
["Discount Factor","%",0.03,{"$f":"1/(1+Inputs!$D$6)^(D5-$D$5)","v":1},{"$f":"1/(1+Inputs!$D$6)^(E5-$D$5)","v":0.970873786407767},{"$f":"1/(1+Inputs!$D$6)^(F5-$D$5)","v":0.94259590913375435},{"$f":"1/(1+Inputs!$D$6)^(G5-$D$5)","v":0.91514165935315961},{"$f":"1/(1+Inputs!$D$6)^(H5-$D$5)","v":0.888487047915689},{"$f":"1/(1+Inputs!$D$6)^(I5-$D$5)","v":0.86260878438416411},{"$f":"1/(1+Inputs!$D$6)^(J5-$D$5)","v":0.83748425668365445},{"$f":"1/(1+Inputs!$D$6)^(K5-$D$5)","v":0.81309151134335378},{"$f":"1/(1+Inputs!$D$6)^(L5-$D$5)","v":0.78940923431393573},{"$f":"1/(1+Inputs!$D$6)^(M5-$D$5)","v":0.76641673234362695},{"$f":"1/(1+Inputs!$D$6)^(N5-$D$5)","v":0.74409391489672516},{"$f":"1/(1+Inputs!$D$6)^(O5-$D$5)","v":0.72242127659876232},{"$f":"1/(1+Inputs!$D$6)^(P5-$D$5)","v":0.70137988019297326},{"$f":"1/(1+Inputs!$D$6)^(Q5-$D$5)","v":0.68095133999317792},{"$f":"1/(1+Inputs!$D$6)^(R5-$D$5)","v":0.66111780581861923},{"$f":"1/(1+Inputs!$D$6)^(S5-$D$5)","v":0.64186194739671765},{"$f":"1/(1+Inputs!$D$6)^(T5-$D$5)","v":0.62316693922011435},{"$f":"1/(1+Inputs!$D$6)^(U5-$D$5)","v":0.60501644584477121},{"$f":"1/(1+Inputs!$D$6)^(V5-$D$5)","v":0.5873946076162827},{"$f":"1/(1+Inputs!$D$6)^(W5-$D$5)","v":0.57028602681192497},{"$f":"1/(1+Inputs!$D$6)^(X5-$D$5)","v":0.55367575418633497},{"$f":"1/(1+Inputs!$D$6)^(Y5-$D$5)","v":0.5375492759090631},{"$f":"1/(1+Inputs!$D$6)^(Z5-$D$5)","v":0.52189250088258554},{"$f":"1/(1+Inputs!$D$6)^(AA5-$D$5)","v":0.50669174842969467},{"$f":"1/(1+Inputs!$D$6)^(AB5-$D$5)","v":0.49193373633950943}]
[]
["Share of Traffic - Auto","%",null,{"$f":"1-ShareTruck","v":0.79},0.79,0.79,0.79,0.79,0.79,0.79,0.79,0.79,0.79,0.79,0.79,0.79,0.79,0.79,0.79,0.79,0.79,0.79,0.79,0.79,0.79,0.79,0.79,0.79]
["Share of Traffic - Trucks","%",null,{"$f":"Inputs!$D$20","v":0.21},{"$f":"Inputs!$D$20","v":0.21},{"$f":"Inputs!$D$20","v":0.21},{"$f":"Inputs!$D$20","v":0.21},{"$f":"Inputs!$D$20","v":0.21},{"$f":"Inputs!$D$20","v":0.21},{"$f":"Inputs!$D$20","v":0.21},{"$f":"Inputs!$D$20","v":0.21},{"$f":"Inputs!$D$20","v":0.21},{"$f":"Inputs!$D$20","v":0.21},{"$f":"Inputs!$D$20","v":0.21},{"$f":"Inputs!$D$20","v":0.21},{"$f":"Inputs!$D$20","v":0.21},{"$f":"Inputs!$D$20","v":0.21},{"$f":"Inputs!$D$20","v":0.21},{"$f":"Inputs!$D$20","v":0.21},{"$f":"Inputs!$D$20","v":0.21},{"$f":"Inputs!$D$20","v":0.21},{"$f":"Inputs!$D$20","v":0.21},{"$f":"Inputs!$D$20","v":0.21},{"$f":"Inputs!$D$20","v":0.21},{"$f":"Inputs!$D$20","v":0.21},{"$f":"Inputs!$D$20","v":0.21},{"$f":"Inputs!$D$20","v":0.21},{"$f":"Inputs!$D$20","v":0.21}]
[]
["No Build Case Alternative ","Unit","Value ",{"$f":"Base.Year","v":2018},{"$f":"D13+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042]
[]
["Auto Daily VMT",{"$f":"Traffic!B12","v":"Daily VMT"},null,{"$f":"Traffic!D17","v":7110},{"$f":"Traffic!E17","v":7250.7307085038965},{"$f":"Traffic!F17","v":7394.2469489791019},{"$f":"Traffic!G12","v":17343.388869791172},{"$f":"Traffic!H12","v":17686.672611493606},{"$f":"Traffic!I12","v":18036.751087962235},{"$f":"Traffic!J12","v":18393.758789750893},{"$f":"Traffic!K12","v":18757.832869431822},{"$f":"Traffic!L12","v":19129.113194285947},{"$f":"Traffic!M12","v":19507.74240003603},{"$f":"Traffic!N12","v":19893.865945643418},{"$f":"Traffic!O12","v":20287.632169189401},{"$f":"Traffic!P12","v":20689.1923448626},{"$f":"Traffic!Q12","v":21098.700741074401},{"$f":"Traffic!R12","v":21516.314679724623},{"$f":"Traffic!S12","v":21942.194596640293},{"$f":"Traffic!T12","v":22376.504103210693},{"$f":"Traffic!U12","v":22819.410049242364},{"$f":"Traffic!V12","v":23271.082587058227},{"$f":"Traffic!W12","v":23731.695236865457},{"$f":"Traffic!X12","v":24201.424953417158},{"$f":"Traffic!Y12","v":24680.452193993566},{"$f":"Traffic!Z12","v":25168.960987728758},{"$f":"Traffic!AA12","v":25667.139006309633},{"$f":"Traffic!AB12","v":26175.177636074179}]
["Truck Daily VMT",{"$f":"Traffic!B13","v":"Daily VMT"},null,{"$f":"Traffic!D18","v":1890},{"$f":"Traffic!E18","v":1927.4094288428078},{"$f":"Traffic!F18","v":1965.5593155514066},{"$f":"Traffic!G13","v":4610.2679274128432},{"$f":"Traffic!H13","v":4701.5205676122241},{"$f":"Traffic!I13","v":4794.5794031292016},{"$f":"Traffic!J13","v":4889.480184617325},{"$f":"Traffic!K13","v":4986.2593703552939},{"$f":"Traffic!L13","v":5084.9541402532259},{"$f":"Traffic!M13","v":5185.6024101361591},{"$f":"Traffic!N13","v":5288.2428463102751},{"$f":"Traffic!O13","v":5392.9148804174356},{"$f":"Traffic!P13","v":5499.6587245837291},{"$f":"Traffic!Q13","v":5608.5153868678781},{"$f":"Traffic!R13","v":5719.5266870154055},{"$f":"Traffic!S13","v":5832.7352725246346},{"$f":"Traffic!T13","v":5948.1846350306896},{"$f":"Traffic!U13","v":6065.9191270137926},{"$f":"Traffic!V13","v":6185.9839788382624},{"$f":"Traffic!W13","v":6308.4253161287907},{"$f":"Traffic!X13","v":6433.2901774906368},{"$f":"Traffic!Y13","v":6560.6265325805671},{"$f":"Traffic!Z13","v":6690.4833005354922},{"$f":"Traffic!AA13","v":6822.9103687658508},{"$f":"Traffic!AB13","v":6957.958612120985}]
[]
["Operating Cost for Auto ","$/year",null,{"$f":"D15*Annualization_Factor*OperatingCost_Passenger","v":1012108.5},1032141.5163555298,1052571.0531871752,2468831.4056147733,2517697.8462461149,2567531.517371424,2618351.5637210398,2670177.5089636203,2723029.2632066044,2776927.1306451289,2831891.8173623406,2887944.4392841114,2945106.5302911913,3003400.0504919412,3062847.3946588002,3123471.4008317459,3185295.3590920423,3248343.0205096505,3312638.6062677386,3378206.8169677979,3445072.8421189324,3513262.369814984,3582801.5966031887,3653717.2375481767,3726036.5364951594]
["Operating Cost for Trucks","$/year",null,{"$f":"D16*Annualization_Factor*OperatingCost_Trucks","v":620865},{"$f":"E16*Annualization_Factor*OperatingCost_Trucks","v":633153.99737486243},{"$f":"F16*Annualization_Factor*OperatingCost_Trucks","v":645686.23515863705},{"$f":"G16*Annualization_Factor*OperatingCost_Trucks","v":1514473.014155119},{"$f":"(H16*Annualization_Factor*OperatingCost_Trucks)","v":1544449.5064606157},1575019.3339279427,1606194.2406467912,1637986.2031617141,1670407.4350731848,1703470.3917297281,1737187.7750129255,1771572.5382171276,1806637.8910257549,1842397.3045860978,1878864.5166845608,1916053.5370243425,1953978.6526075818,1992654.4332240308,2032095.7370483691,2072317.7163483077,2113335.8233056739,2155165.8159527164,2197823.764225909,2241326.0561395823,2285689.4040817437]
[]
["Total Operating Cost","$/year",null,{"$f":"SUM(D18:D19)","v":1632973.5},1665295.5137303923,1698257.2883458124,3983304.4197698925,4062147.3527067304,4142550.8512993669,4224545.804367831,4308163.7121253349,4393436.6982797887,4480397.5223748572,4569079.5923752664,4659516.9775012387,4751744.4213169459,4845797.3550780388,4941711.9113433613,5039524.9378560884,5139274.0116996244,5240997.4537336808,5344734.343316108,5450524.5333161056,5558408.6654246058,5668428.1857677009,5780625.3608290982,5895043.293687759,6011725.9405769035]
[]
["Build (Alternative Case)","Unit","Value ",{"$f":"Base.Year","v":2018},{"$f":"D23+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042]
[]
["Auto Daily VMT",{"$f":"Traffic!B17","v":"Daily VMT"},null,{"$f":"Traffic!D17","v":7110},{"$f":"Traffic!E17","v":7250.7307085038965},{"$f":"Traffic!F17","v":7394.2469489791019},{"$f":"Traffic!G12","v":17343.388869791172},{"$f":"Traffic!H12","v":17686.672611493606},{"$f":"((Traffic!I12)*(7/12))+((Traffic!I17)*5/12)","v":13788.965505652288},{"$f":"Traffic!J17","v":7997.2864303264751},{"$f":"Traffic!K17","v":8155.5795084486181},{"$f":"Traffic!L17","v":8317.0057366460642},{"$f":"Traffic!M17","v":8481.627130450448},{"$f":"Traffic!N17","v":8649.506932888442},{"$f":"Traffic!O17","v":8820.7096387780002},{"$f":"Traffic!P17","v":8995.3010195054794},{"$f":"Traffic!Q17","v":9173.3481482932184},{"$f":"Traffic!R17","v":9354.9194259672258},{"$f":"Traffic!S17","v":9540.0846072349104},{"$f":"Traffic!T17","v":9728.9148274829095},{"$f":"Traffic!U17","v":9921.4826301053763},{"$f":"Traffic!V17","v":10117.861994373143},{"$f":"Traffic!W17","v":10318.128363854546},{"$f":"Traffic!X17","v":10522.358675398764},{"$f":"Traffic!Y17","v":10730.631388692855},{"$f":"Traffic!Z17","v":10943.026516403808},{"$f":"Traffic!AA17","v":11159.625654917232},{"$f":"Traffic!AB17","v":11380.512015684426}]
["Truck Daily VMT",{"$f":"Traffic!B18","v":"Daily VMT"},null,{"$f":"Traffic!D18","v":1890},{"$f":"Traffic!E18","v":1927.4094288428078},{"$f":"Traffic!F18","v":1965.5593155514066},{"$f":"Traffic!G13","v":4610.2679274128432},{"$f":"Traffic!H13","v":4701.5205676122241},{"$f":"((Traffic!I13)*7/12) + ((Traffic!I18)*5/12)","v":3665.4212103632667},{"$f":"Traffic!J18","v":2125.8609498336195},{"$f":"Traffic!K18","v":2167.938856676215},{"$f":"Traffic!L18","v":2210.8496261970545},{"$f":"Traffic!M18","v":2254.6097435374604},{"$f":"Traffic!N18","v":2299.2360201349024},{"$f":"Traffic!O18","v":2344.7456001814935},{"$f":"Traffic!P18","v":2391.1559672103167},{"$f":"Traffic!Q18","v":2438.484950812121},{"$f":"Traffic!R18","v":2486.7507334849588},{"$f":"Traffic!S18","v":2535.9718576194064},{"$f":"Traffic!T18","v":2586.1672326220387},{"$f":"Traffic!U18","v":2637.35614217991},{"$f":"Traffic!V18","v":2689.5582516688096},{"$f":"Traffic!W18","v":2742.7936157081699},{"$f":"Traffic!X18","v":2797.0826858654941},{"$f":"Traffic!Y18","v":2852.44631851329},{"$f":"Traffic!Z18","v":2908.9057828415184},{"$f":"Traffic!AA18","v":2966.4827690286306},{"$f":"Traffic!AB18","v":3025.1993965743413}]
[]
["Operating Cost for Auto ","$/year",null,{"$f":"(D25*Annualization_Factor*OperatingCost_Passenger)","v":1012108.5},{"$f":"(E25*Annualization_Factor*OperatingCost_Passenger)","v":1032141.5163555298},{"$f":"(F25*Annualization_Factor*OperatingCost_Passenger)","v":1052571.0531871752},{"$f":"(G25*Annualization_Factor*OperatingCost_Passenger)","v":2468831.4056147733},{"$f":"(H25*Annualization_Factor*OperatingCost_Passenger)","v":2517697.8462461149},{"$f":"I25*Annualization_Factor*OperatingCost_Passenger","v":1962859.2397296033},1138413.7233569738,1160946.7430276608,1183925.7666115672,1207359.6220196213,1231257.3118966697,1255628.0170800483,1280481.100126605,1305826.1089095396,1331672.7802864346,1358031.0438398896,1384911.0256921924,1412323.0523955005,1440277.654899017,1468785.5725946948,1497857.7574430141,1527505.3781804279,1557739.824610082,1588572.7119774681,1620015.885432678]
["Operating Cost for Trucks","$/year",null,{"$f":"(D26*Annualization_Factor*OperatingCost_Trucks)","v":620865},{"$f":"(E26*Annualization_Factor*OperatingCost_Trucks)","v":633153.99737486243},{"$f":"(F26*Annualization_Factor*OperatingCost_Trucks)","v":645686.23515863705},{"$f":"(G26*Annualization_Factor*OperatingCost_Trucks)","v":1514473.014155119},{"$f":"(H26*Annualization_Factor*OperatingCost_Trucks)","v":1544449.5064606157},{"$f":"I26*Annualization_Factor*OperatingCost_Trucks","v":1204090.8676043332},698345.32202034409,712167.91441813658,726264.10220573237,740639.30075205571,755299.03261431551,770248.92965962063,785494.73522858904,801042.30634178175,816897.61594980897,833066.75522797508,849555.93591633975,866371.49270610046,883519.88567320397,901007.70276013389,918841.6623068148,937028.61563161574,955575.54966343881,974489.58962590515,993778.00177467125]
[]
["Total Operating Cost","$/year",null,{"$f":"SUM(D28:D29)","v":1632973.5},1665295.5137303923,1698257.2883458124,3983304.4197698925,4062147.3527067304,3166950.1073339367,1836759.0453773178,1873114.6574457972,1910189.8688172996,1947998.9227716769,1986556.3445109851,2025876.946739669,2065975.8353551941,2106868.4152513212,2148570.3962362437,2191097.7990678647,2234466.9616085319,2278694.5451016007,2323797.5405722209,2369793.2753548287,2416699.419749829,2464533.9938120437,2513315.3742735209,2563062.3016033731,2613793.8872073493]
[]
["No Build Less Build","Unit","Value ",{"$f":"Base.Year","v":2018},{"$f":"D33+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042]
["Undiscounted Impacts","$/year",null,{"$f":"D21-D31","v":0},0,0,0,0,975600.74396543019,2387786.7589905132,2435049.0546795377,2483246.8294624891,2532398.5996031803,2582523.2478642813,2633640.0307615697,2685768.5859617516,2738928.9398267176,2793141.5151071176,2848427.1387882237,2904807.0500910925,2962302.9086320801,3020936.8027438871,3080731.2579612769,3141709.2456747768,3203894.1919556572,3267309.9865555773,3331980.9920843858,3397932.0533695542]
["Discounted Impacts, at 7%","$/year",null,{"$f":"D34*D7","v":0},0,0,0,0,695589.84714133665,1591083.1389853617,1516426.1702779997,1445272.2636294339,1377457.0479970132,1312823.8649732599,1251223.406892804,1192513.3719200965,1136558.1353211314,1083228.4361597931,1032401.0786950669,983958.64778932813,937789.23767026141,893786.19341985392,851847.86459325918,811877.37039838743,773782.37589376315,737474.87868764694,702871.00564568909,669890.81913748081]
["Discounted Impacts, at 3%","$/year",null,{"$f":"D34*D8","v":0},0,0,0,0,841561.7717963059,1999733.8189722423,1979917.7160645903,1960297.978258492,1940872.6596994463,1921639.8338151388,1902597.5931243768,1883744.0490479046,1865077.3317210975,1846595.5898085113,1828296.9903202697,1810179.7184302756,1792241.9772962092,1774481.9878813331,1756897.98877804,1739488.2360331635,1722251.0029750164,1705184.5800421371,1688287.274613746,1671557.4108418662]
[]
["Key Quantified Impacts"]
["Total Operating Cost Saving","$/year",null,{"$f":"D34","v":0},{"$f":"E34","v":0},0,0,0,975600.74396543019,2387786.7589905132,2435049.0546795377,2483246.8294624891,2532398.5996031803,2582523.2478642813,2633640.0307615697,2685768.5859617516,2738928.9398267176,2793141.5151071176,2848427.1387882237,2904807.0500910925,2962302.9086320801,3020936.8027438871,3080731.2579612769,3141709.2456747768,3203894.1919556572,3267309.9865555773,3331980.9920843858,{"$f":"AB34","v":3397932.0533695542}]

{"sheet":"Calc-3","index":7,"n_rows":47,"n_cols":28,"rows_kept":47,"cut":false,"hidden":false,"merged":[[1,0,1,1]]}
[]
["Reduction in Accident Costs "]
[null,null,null,null,null,null,null,"2022 - First Year of Construction under Build (Bridge Close)"]
[null,null,null,null,null,null,"2021 - First Year of Bridge Closured under No-Build  "]
[null,"Unit","Value ",{"$f":"Base.Year","v":2018},{"$f":"D5+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,{"$f":"T5+1","v":2035},2036,2037,2038,2039,2040,2041,2042]
["Benefits Index","Number",null,0,0,0,{"$f":"F6+1","v":1},{"$f":"G6+1","v":2},3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22]
["Discount Factor","%",7.0000000000000007E-2,{"$f":"1/(1+Inputs!$D$5)^(D5-$D$5)","v":1},{"$f":"1/(1+Inputs!$D$5)^(E5-$D$5)","v":0.93457943925233644},{"$f":"1/(1+Inputs!$D$5)^(F5-$D$5)","v":0.87343872827321156},{"$f":"1/(1+Inputs!$D$5)^(G5-$D$5)","v":0.81629787689085187},{"$f":"1/(1+Inputs!$D$5)^(H5-$D$5)","v":0.7628952120475252},{"$f":"1/(1+Inputs!$D$5)^(I5-$D$5)","v":0.71298617948366838},{"$f":"1/(1+Inputs!$D$5)^(J5-$D$5)","v":0.66634222381651254},{"$f":"1/(1+Inputs!$D$5)^(K5-$D$5)","v":0.62274974188459109},{"$f":"1/(1+Inputs!$D$5)^(L5-$D$5)","v":0.5820091045650384},{"$f":"1/(1+Inputs!$D$5)^(M5-$D$5)","v":0.54393374258414806},{"$f":"1/(1+Inputs!$D$5)^(N5-$D$5)","v":0.5083492921347178},{"$f":"1/(1+Inputs!$D$5)^(O5-$D$5)","v":0.47509279638758667},{"$f":"1/(1+Inputs!$D$5)^(P5-$D$5)","v":0.44401195924073528},{"$f":"1/(1+Inputs!$D$5)^(Q5-$D$5)","v":0.41496444788853759},{"$f":"1/(1+Inputs!$D$5)^(R5-$D$5)","v":0.3878172410173249},{"$f":"1/(1+Inputs!$D$5)^(S5-$D$5)","v":0.36244601964235967},{"$f":"1/(1+Inputs!$D$5)^(T5-$D$5)","v":0.33873459779659787},{"$f":"1/(1+Inputs!$D$5)^(U5-$D$5)","v":0.31657439046411018},{"$f":"1/(1+Inputs!$D$5)^(V5-$D$5)","v":0.29586391632159825},{"$f":"1/(1+Inputs!$D$5)^(W5-$D$5)","v":0.27650833301083949},{"$f":"1/(1+Inputs!$D$5)^(X5-$D$5)","v":0.2584190028138687},{"$f":"1/(1+Inputs!$D$5)^(Y5-$D$5)","v":0.24151308674193336},{"$f":"1/(1+Inputs!$D$5)^(Z5-$D$5)","v":0.22571316517937698},{"$f":"1/(1+Inputs!$D$5)^(AA5-$D$5)","v":0.21094688334521211},{"$f":"1/(1+Inputs!$D$5)^(AB5-$D$5)","v":0.19714661994879637}]
["Discount Factor","%",0.03,{"$f":"1/(1+Inputs!$D$6)^(D5-$D$5)","v":1},{"$f":"1/(1+Inputs!$D$6)^(E5-$D$5)","v":0.970873786407767},{"$f":"1/(1+Inputs!$D$6)^(F5-$D$5)","v":0.94259590913375435},{"$f":"1/(1+Inputs!$D$6)^(G5-$D$5)","v":0.91514165935315961},{"$f":"1/(1+Inputs!$D$6)^(H5-$D$5)","v":0.888487047915689},{"$f":"1/(1+Inputs!$D$6)^(I5-$D$5)","v":0.86260878438416411},{"$f":"1/(1+Inputs!$D$6)^(J5-$D$5)","v":0.83748425668365445},{"$f":"1/(1+Inputs!$D$6)^(K5-$D$5)","v":0.81309151134335378},{"$f":"1/(1+Inputs!$D$6)^(L5-$D$5)","v":0.78940923431393573},{"$f":"1/(1+Inputs!$D$6)^(M5-$D$5)","v":0.76641673234362695},{"$f":"1/(1+Inputs!$D$6)^(N5-$D$5)","v":0.74409391489672516},{"$f":"1/(1+Inputs!$D$6)^(O5-$D$5)","v":0.72242127659876232},{"$f":"1/(1+Inputs!$D$6)^(P5-$D$5)","v":0.70137988019297326},{"$f":"1/(1+Inputs!$D$6)^(Q5-$D$5)","v":0.68095133999317792},{"$f":"1/(1+Inputs!$D$6)^(R5-$D$5)","v":0.66111780581861923},{"$f":"1/(1+Inputs!$D$6)^(S5-$D$5)","v":0.64186194739671765},{"$f":"1/(1+Inputs!$D$6)^(T5-$D$5)","v":0.62316693922011435},{"$f":"1/(1+Inputs!$D$6)^(U5-$D$5)","v":0.60501644584477121},{"$f":"1/(1+Inputs!$D$6)^(V5-$D$5)","v":0.5873946076162827},{"$f":"1/(1+Inputs!$D$6)^(W5-$D$5)","v":0.57028602681192497},{"$f":"1/(1+Inputs!$D$6)^(X5-$D$5)","v":0.55367575418633497},{"$f":"1/(1+Inputs!$D$6)^(Y5-$D$5)","v":0.5375492759090631},{"$f":"1/(1+Inputs!$D$6)^(Z5-$D$5)","v":0.52189250088258554},{"$f":"1/(1+Inputs!$D$6)^(AA5-$D$5)","v":0.50669174842969467},{"$f":"1/(1+Inputs!$D$6)^(AB5-$D$5)","v":0.49193373633950943}]
[]
["Share of Traffic - Auto","%",null,{"$f":"1-ShareTruck","v":0.79},0.79,0.79,0.79,0.79,0.79,0.79,0.79,0.79,0.79,0.79,0.79,0.79,0.79,0.79,0.79,0.79,0.79,0.79,0.79,0.79,0.79,0.79,0.79,0.79]
["Share of Traffic - Trucks","%",null,{"$f":"Inputs!$D$20","v":0.21},{"$f":"Inputs!$D$20","v":0.21},{"$f":"Inputs!$D$20","v":0.21},{"$f":"Inputs!$D$20","v":0.21},{"$f":"Inputs!$D$20","v":0.21},{"$f":"Inputs!$D$20","v":0.21},{"$f":"Inputs!$D$20","v":0.21},{"$f":"Inputs!$D$20","v":0.21},{"$f":"Inputs!$D$20","v":0.21},{"$f":"Inputs!$D$20","v":0.21},{"$f":"Inputs!$D$20","v":0.21},{"$f":"Inputs!$D$20","v":0.21},{"$f":"Inputs!$D$20","v":0.21},{"$f":"Inputs!$D$20","v":0.21},{"$f":"Inputs!$D$20","v":0.21},{"$f":"Inputs!$D$20","v":0.21},{"$f":"Inputs!$D$20","v":0.21},{"$f":"Inputs!$D$20","v":0.21},{"$f":"Inputs!$D$20","v":0.21},{"$f":"Inputs!$D$20","v":0.21},{"$f":"Inputs!$D$20","v":0.21},{"$f":"Inputs!$D$20","v":0.21},{"$f":"Inputs!$D$20","v":0.21},{"$f":"Inputs!$D$20","v":0.21},{"$f":"Inputs!$D$20","v":0.21}]
[]
["No Build Case Alternative ","Unit","Value ",{"$f":"Base.Year","v":2018},{"$f":"D13+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042]
[]
["Total Daily VMT",{"$f":"Traffic!B11","v":"Daily VMT"},null,{"$f":"Traffic!D16","v":9000},{"$f":"Traffic!E16","v":9178.1401373467052},{"$f":"Traffic!F16","v":9359.806264530509},{"$f":"Traffic!G11","v":21953.656797204014},{"$f":"Traffic!H11","v":22388.19317910583},{"$f":"Traffic!I11","v":22831.330491091438},{"$f":"Traffic!J11","v":23283.238974368218},{"$f":"Traffic!K11","v":23744.092239787118},{"$f":"Traffic!L11","v":24214.067334539173},{"$f":"Traffic!M11","v":24693.344810172188},{"$f":"Traffic!N11","v":25182.108791953695},{"$f":"Traffic!O11","v":25680.547049606837},{"$f":"Traffic!P11","v":26188.851069446329},{"$f":"Traffic!Q11","v":26707.21612794228},{"$f":"Traffic!R11","v":27235.841366740027},{"$f":"Traffic!S11","v":27774.929869164927},{"$f":"Traffic!T11","v":28324.688738241384},{"$f":"Traffic!U11","v":28885.329176256157},{"$f":"Traffic!V11","v":29457.06656589649},{"$f":"Traffic!W11","v":30040.120552994245},{"$f":"Traffic!X11","v":30634.715130907796},{"$f":"Traffic!Y11","v":31241.078726574131},{"$f":"Traffic!Z11","v":31859.444288264251},{"$f":"Traffic!AA11","v":32490.049375075483},{"$f":"Traffic!AB11","v":33133.136248195166}]
[]
["Fatalities ","fatalities/year",null,{"$f":"(D15/100000000)*Annualization_Factor*PercentFatal_Bridge","v":0},{"$f":"(E15/100000000)*Annualization_Factor*CrashRate_Bridge*PercentFatal_Bridge","v":0},{"$f":"(F15/100000000)*Annualization_Factor*CrashRate_Bridge*PercentFatal_Bridge","v":0},{"$f":"(G15/100000000)*Annualization_Factor*PercentFatal_Detour","v":9.5355708298655639E-2},9.7243117073446184E-2,9.916788398805565E-2,0.10113074848516836,0.10313246464351535,0.1051738014675709,0.10725554318298289,0.10937848953785086,0.11154345610996728,0.11375127462014012,0.11600279325171728,0.11829887697643532,0.12064040788671786,0.12302828553455145,0.12546342727706861,0.12794676862897139,0.13047926362193049,0.13306188517109799,0.13569562544887473,0.13838149626607577,0.14112052946064035,0.14391377729403571]
["Injuries ","injuries/year",null,{"$f":"(D15/100000000)*Annualization_Factor*PercentInjury_Bridge*NumberInjuryperCrash_Bridge","v":0.57487500000000002},{"$f":"(E15/100000000)*Annualization_Factor*PercentInjury_Bridge*NumberInjuryperCrash_Bridge","v":0.58625370127302068},{"$f":"(F15/100000000)*Annualization_Factor*PercentInjury_Bridge*NumberInjuryperCrash_Bridge","v":0.59785762514688623},{"$f":"(G15/100000000)*Annualization_Factor*PercentInjury_Detour*NumberInjuryperCrash_Detour","v":2.270812055742808},2.3157590303537616,2.361595656101438,2.4083395421609151,2.4560086462518087,2.5046212815371409,2.5541961236587523,2.6047522179119724,2.6563089865623026,2.7088862363069128,2.7625041658838363,2.8171833738317686,2.8729448664034618,2.9298100656357531,2.9878008175793207,3.0469394006913393,3.1072485343942549,3.168751387803959,3.2314715886307317,3.2954332322563591,3.3606608909909199,3.4271796235127887]
["PDO ","PDO vehicles/year",null,{"$f":"(D15/100000000)*Annualization_Factor*PercentPDO_Bridge*DamagedVeh_PDOcrash","v":4.5180871650000007},{"$f":"(E15/100000000)*Annualization_Factor*PercentPDO_Bridge*DamagedVeh_PDOcrash","v":4.6075152392352763},{"$f":"(F15/100000000)*Annualization_Factor*PercentPDO_Bridge*DamagedVeh_PDOcrash","v":4.6987133945179869},{"$f":"(G15/100000000)*Annualization_Factor*PercentPDO_Detour*DamagedVeh_PDOcrash","v":4.7172052214938942},4.8105745088327296,4.9057918870238426,5.0028939359737068,5.1019179596276345,5.2029020003009325,5.3058848532937155,5.4109060817949963,5.5180060320817823,5.6272258490190037,5.7386074918662446,5.8521937503973431,5.9680282613390423,6.0861555251350357,6.2066209230418101,6.3294707345628742,6.4547521552280935,6.5825133147249018,6.7128032953884125,6.8456721510575118,6.9811709263041672,7.1193516760433484]
[]
["Cost of Fatalities","$/year",null,{"$f":"(D17*AccidentCost_Fatality)","v":0},0,0,{"$f":"(G17*AccidentCost_Fatality)","v":915414.79966709414},{"$f":"(H17*AccidentCost_Fatality)","v":933533.92390508333},952011.68628533429,970855.18545761623,990071.66057774727,1009668.4940886806,1029653.2145566357,1050033.4995633683,1070817.1786556859,1092012.2363533452,1113626.8152164859,1135669.2189737791,1158147.9157124914,1181071.5411316939,1204448.9018598585,1228288.9788381252,1252600.9307705327,1277394.0976425407,1302678.0043091974,1328462.3641543274,1354757.0828221473,{"$f":"(AB17*AccidentCost_Fatality)","v":1381572.2620227428}]
["Cost Injuries ","$/year",null,{"$f":"D18*AccidentCost_Injury","v":100028.25},102008.14402150559,104027.2267755582,{"$f":"G18*AccidentCost_Injury","v":395121.29769924859},{"$f":"H18*AccidentCost_Injury","v":402942.07128155453},410917.64416165021,419051.0803359992,427345.50444781472,435804.10298746254,444430.12551662291,453226.88591668318,462197.76366184064,471346.20511740283,480675.72486378753,490189.90704672772,499892.40675420233,509786.95142062102,519877.3422588018,530167.45572029299,540661.24498460034,551362.74147788889,562276.05642174731,573405.3824126065,584754.99503242003,{"$f":"AB18*AccidentCost_Injury","v":596329.25449122523}]
["Cost PDO Accidents","$/year",null,{"$f":"D19*AccidentCost_PDO","v":19427.774809500002},19812.31552871169,20204.467596427345,{"$f":"G19*AccidentCost_PDO","v":20283.982452423745},{"$f":"H19*AccidentCost_PDO","v":20685.470387980738},21094.905114202524,21512.443924686941,21938.247226398827,22372.478601294009,22815.304869162977,23266.896151718483,23727.425937951662,24197.071150781714,24676.012215024854,25164.433126708576,25662.521523757881,26170.468758080653,26688.469969079782,27216.72415862036,27755.434267480803,28304.807253317078,28865.054170170173,29436.390249547301,30019.034983107918,{"$f":"AB19*AccidentCost_PDO","v":30613.212206986398}]
[]
["Total Accident Cost ","$/year",null,{"$f":"SUM(D21:D23)","v":119456.0248095},121820.45955021729,124231.69437198555,{"$f":"SUM(G21:G23)","v":1330820.0798187666},{"$f":"SUM(H21:H23)","v":1357161.4655746187},{"$f":"SUM(I21:I23)","v":1384024.2355611871},1411418.7097183024,1439355.412251961,1467845.0756774372,1496898.6449424217,1526527.2816317698,1556742.3682554783,1587555.5126215299,1618978.5522952983,1651023.5591472154,1683702.8439904517,1717028.9613103955,1751014.7140877401,1785673.1587170386,1821017.6100226138,1857061.6463737465,1893819.114901115,1931304.1368164814,1969531.112837675,{"$f":"SUM(AB21:AB23)","v":2008514.7287209544}]
[]
["Build (Alternative Case)","Unit","Value ",{"$f":"Base.Year","v":2018},{"$f":"D27+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042]
[]
["Total Daily VMT",{"$f":"Traffic!B16","v":"Daily VMT"},null,{"$f":"Traffic!D16","v":9000},{"$f":"Traffic!E16","v":9178.1401373467052},{"$f":"Traffic!F16","v":9359.806264530509},{"$f":"Traffic!G11","v":21953.656797204014},{"$f":"Traffic!H11","v":22388.19317910583},{"$f":"((Traffic!I11)*7/12) + ((Traffic!I16)*5/12)","v":17454.386716015557},{"$f":"Traffic!J16","v":10123.147380160095},{"$f":"Traffic!K16","v":10323.518365124834},{"$f":"Traffic!L16","v":10527.855362843118},{"$f":"Traffic!M16","v":10736.236873987909},{"$f":"Traffic!N16","v":10948.742953023344},{"$f":"Traffic!O16","v":11165.455238959494},{"$f":"Traffic!P16","v":11386.456986715795},{"$f":"Traffic!Q16","v":11611.833099105339},{"$f":"Traffic!R16","v":11841.670159452184},{"$f":"Traffic!S16","v":12076.056464854317},{"$f":"Traffic!T16","v":12315.082060104949},{"$f":"Traffic!U16","v":12558.838772285286},{"$f":"Traffic!V16","v":12807.420246041953},{"$f":"Traffic!W16","v":13060.921979562716},{"$f":"Traffic!X16","v":13319.441361264258},{"$f":"Traffic!Y16","v":13583.077707206145},{"$f":"Traffic!Z16","v":13851.932299245327},{"$f":"Traffic!AA16","v":14126.108423945863},{"$f":"Traffic!AB16","v":14405.711412258766}]
[]
["Fatalities ","fatalities/year",null,{"$f":"(D29/100000000)*Annualization_Factor*PercentFatal_Bridge","v":0},{"$f":"(E29/100000000)*Annualization_Factor*PercentFatal_Bridge","v":0},{"$f":"(F29/100000000)*Annualization_Factor*PercentFatal_Bridge","v":0},{"$f":"(G29/100000000)*Annualization_Factor*PercentFatal_Detour","v":9.5355708298655639E-2},{"$f":"(H29/100000000)*Annualization_Factor*PercentFatal_Detour","v":9.7243117073446184E-2},{"$f":"((((Traffic!I11)*7/12)/100000000)*Annualization_Factor*PercentFatal_Detour) + ((((Traffic!I16)*5/12)/100000000)*Annualization_Factor*PercentFatal_Bridge)","v":5.7847932326365807E-2},{"$f":"(J29/100000000)*Annualization_Factor*PercentFatal_Bridge","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Injuries ","injuries/year",null,{"$f":"(D29/100000000)*Annualization_Factor*PercentInjury_Bridge*NumberInjuryperCrash_Bridge","v":0.57487500000000002},{"$f":"(E29/100000000)*Annualization_Factor*PercentInjury_Bridge*NumberInjuryperCrash_Bridge","v":0.58625370127302068},{"$f":"(F29/100000000)*Annualization_Factor*PercentInjury_Bridge*NumberInjuryperCrash_Bridge","v":0.59785762514688623},{"$f":"(G29/100000000)*Annualization_Factor*PercentInjury_Detour*NumberInjuryperCrash_Detour","v":2.270812055742808},{"$f":"(H29/100000000)*Annualization_Factor*PercentInjury_Detour*NumberInjuryperCrash_Detour","v":2.3157590303537616},{"$f":"((((Traffic!I11)*7/12)/100000000)*Annualization_Factor*PercentInjury_Detour*NumberInjuryperCrash_Detour) + (((Traffic!I16)*5/12)/100000000)*Annualization_Factor*PercentInjury_Bridge*NumberInjuryperCrash_Bridge","v":1.6417915303922277},{"$f":"(J29/100000000)*Annualization_Factor*PercentInjury_Bridge*NumberInjuryperCrash_Bridge","v":0.64661603890772601},0.65941473557234875,0.67246676130160421,0.68577713032597776,0.69935095612436604,0.71319345338853757,0.72730994002647154,0.74170583920535349,0.7563866814350082,0.77135810669256955,0.78662586658920375,0.80219582657972266,0.8180739682159297,0.83426639144456849,0.85077931695075448,0.86761908854779246,0.88479217561429524,0.90230517557954204,0.92016481645802872]
["PDO ","PDO vehicles/year",null,{"$f":"(D29/100000000)*Annualization_Factor*PercentPDO_Bridge*DamagedVeh_PDOcrash","v":4.5180871650000007},{"$f":"(E29/100000000)*Annualization_Factor*PercentPDO_Bridge*DamagedVeh_PDOcrash","v":4.6075152392352763},{"$f":"(F29/100000000)*Annualization_Factor*PercentPDO_Bridge*DamagedVeh_PDOcrash","v":4.6987133945179869},{"$f":"(G29/100000000)*Annualization_Factor*PercentPDO_Detour*DamagedVeh_PDOcrash","v":4.7172052214938942},{"$f":"(H29/100000000)*Annualization_Factor*PercentPDO_Detour*DamagedVeh_PDOcrash","v":4.8105745088327296},{"$f":"((((Traffic!I11)*7/12)/100000000)*Annualization_Factor*PercentPDO_Detour*DamagedVeh_PDOcrash)+(((Traffic!I16)*5/12)/100000000)*Annualization_Factor*PercentPDO_Bridge*DamagedVeh_PDOcrash","v":4.9380795116268992},{"$f":"(J29/100000000)*Annualization_Factor*PercentPDO_Bridge*DamagedVeh_PDOcrash","v":5.081918027522744},5.1825062025680326,5.2850853544264345,5.3896948911960552,5.4963750009932184,5.6051666673916545,5.7161116851672462,5.8292526763544448,5.9446331066204907,6.0622973019637287,6.1822904657424367,6.3046586960407227,6.4294490033781431,6.5567093287698555,6.6864885621442411,6.818836561125079,6.9538041701854727,7.0914432401809089,7.2318066482689281]
[]
["Cost of Fatalities","$/year",null,{"$f":"(D31*AccidentCost_Fatality)","v":0},{"$f":"(E31*AccidentCost_Fatality)","v":0},{"$f":"(F31*AccidentCost_Fatality)","v":0},{"$f":"(G31*AccidentCost_Fatality)","v":915414.79966709414},{"$f":"H31*AccidentCost_Fatality","v":933533.92390508333},{"$f":"I31*AccidentCost_Fatality","v":555340.15033311176},{"$f":"J31*AccidentCost_Fatality","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AB31*AccidentCost_Fatality","v":0}]
["Cost Injuries ","$/year",null,{"$f":"D32*AccidentCost_Injury","v":100028.25},102008.14402150559,104027.2267755582,395121.29769924859,402942.07128155453,285671.72628824762,{"$f":"J32*AccidentCost_Injury","v":112511.19076994433},114738.16398958868,117009.21646647913,119325.22067672013,121687.06636563969,124095.66088960554,126551.92956460605,129056.8160217315,131611.28256969142,134216.31056450709,136872.90078652147,139582.07382487174,142344.87046957176,145162.35211135491,148035.60114943128,150965.7214073159,153953.83855688738,157001.10055084032,{"$f":"AB32*AccidentCost_Injury","v":160108.67806369701}]
["Cost PDO Accidents","$/year",null,{"$f":"D33*AccidentCost_PDO","v":19427.774809500002},19812.31552871169,20204.467596427345,20283.982452423745,20685.470387980738,21233.741899995668,{"$f":"J33*AccidentCost_PDO","v":21852.247518347798},22284.776671042539,22725.867024033669,23175.688032143036,23634.41250427084,24102.216669784113,24579.280246219158,25065.786508324112,25561.922358468109,26067.878398444034,26583.849002692477,27110.032392975107,27646.630714526014,28193.850113710378,28751.900817220238,29320.997212837839,29901.357931797531,30493.20593277791,{"$f":"AB33*AccidentCost_PDO","v":31096.768587556391}]
[]
["Total Accident Cost","$/year",null,{"$f":"SUM(D35:D37)","v":119456.0248095},121820.45955021729,124231.69437198555,{"$f":"SUM(G35:G37)","v":1330820.0798187666},{"$f":"SUM(H35:H37)","v":1357161.4655746187},{"$f":"SUM(I35:I37)","v":862245.61852135509},134363.43828829212,137022.94066063123,139735.0834905128,142500.90870886316,145321.47886991053,148197.87755938966,151131.20981082521,154122.60253005562,157173.20492815954,160284.18896295113,163456.74978921394,166692.10621784686,169991.50118409778,173356.2022250653,176787.50196665153,180286.71862015373,183855.19648868492,187494.30648361822,{"$f":"SUM(AB35:AB37)","v":191205.44665125338}]
[]
["No Build Less Build","Unit","Value ",{"$f":"Base.Year","v":2018},{"$f":"D41+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042]
["Undiscounted Impacts","$/year",null,{"$f":"D25-D39","v":0},0,0,0,0,521778.61703983205,1277055.2714300102,1302332.4715913297,1328109.9921869244,1354397.7362335585,1381205.8027618593,1408544.4906960886,1436424.3028107046,1464855.9497652426,1493850.354219056,1523418.6550275006,1553572.2115211815,1584322.6078698933,1615681.6575329409,1647661.4077975485,1680274.1444070949,1713532.3962809611,1747448.9403277964,1782036.8063540568,1817309.282069701]
["Discounted Impacts, at 7%","$/year",null,{"$f":"D42*D7","v":0},0,0,0,0,372020.94269950199,850955.84950127301,811027.21053142205,772972.10731659201,736702.62961701723,702134.99212635576,669189.34092113376,637789.5689919882,607863.14043057326,579340.92286598776,552157.02776363469,526248.65821759845,501555.96388492093,478021.90272666718,455592.10923639312,434214.76885160786,413840.49825811671,394422.23131073517,375915.11030684359,358276.38236161531]
["Discounted Impacts, at 3%","$/year",null,{"$f":"D42*D8","v":0},0,0,0,0,450090.81856237981,1069513.6847375047,1058915.4775977195,1048422.2920169672,1038033.0872977294,1027746.8330551458,1017562.5091148219,1007479.1054116471,997495.62188962125,987611.06840266939,977824.46461643989,968134.8399110788,958541.23328496201,949042.69325938704,939638.27778420679,930327.05414439703,921108.09886755235,911980.49763229769,902943.34517760621,893995.74521301943]
[]
["Key Quantified Impacts"]
["Reduction in Accident Costs ","$/year",null,{"$f":"D42","v":0},{"$f":"E42","v":0},0,0,0,521778.61703983205,1277055.2714300102,1302332.4715913297,1328109.9921869244,1354397.7362335585,1381205.8027618593,1408544.4906960886,1436424.3028107046,1464855.9497652426,1493850.354219056,1523418.6550275006,1553572.2115211815,1584322.6078698933,1615681.6575329409,1647661.4077975485,1680274.1444070949,1713532.3962809611,1747448.9403277964,1782036.8063540568,{"$f":"AB42","v":1817309.282069701}]

{"sheet":"Cal-4","index":8,"n_rows":39,"n_cols":28,"rows_kept":39,"cut":false,"hidden":false,"merged":[[1,0,1,1]]}
[]
["Environmental Costs Due To Additional VMT After Closure"]
[null,null,null,null,null,null,null,"2022 - First Year of Construction under Build (Bridge Close)"]
[null,null,null,null,null,null,"2021 - First Year of Bridge Closured under No-Build  "]
[null,"Unit","Value ",{"$f":"Base.Year","v":2018},{"$f":"D5+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,{"$f":"T5+1","v":2035},2036,2037,2038,2039,2040,2041,2042]
["Benefits Index","Number",null,0,0,0,{"$f":"F6+1","v":1},{"$f":"G6+1","v":2},{"$f":"H6+1","v":3},4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22]
["Discount Factor","%",7.0000000000000007E-2,{"$f":"1/(1+Inputs!$D$5)^(D5-$D$5)","v":1},{"$f":"1/(1+Inputs!$D$5)^(E5-$D$5)","v":0.93457943925233644},{"$f":"1/(1+Inputs!$D$5)^(F5-$D$5)","v":0.87343872827321156},{"$f":"1/(1+Inputs!$D$5)^(G5-$D$5)","v":0.81629787689085187},{"$f":"1/(1+Inputs!$D$5)^(H5-$D$5)","v":0.7628952120475252},{"$f":"1/(1+Inputs!$D$5)^(I5-$D$5)","v":0.71298617948366838},{"$f":"1/(1+Inputs!$D$5)^(J5-$D$5)","v":0.66634222381651254},{"$f":"1/(1+Inputs!$D$5)^(K5-$D$5)","v":0.62274974188459109},{"$f":"1/(1+Inputs!$D$5)^(L5-$D$5)","v":0.5820091045650384},{"$f":"1/(1+Inputs!$D$5)^(M5-$D$5)","v":0.54393374258414806},{"$f":"1/(1+Inputs!$D$5)^(N5-$D$5)","v":0.5083492921347178},{"$f":"1/(1+Inputs!$D$5)^(O5-$D$5)","v":0.47509279638758667},{"$f":"1/(1+Inputs!$D$5)^(P5-$D$5)","v":0.44401195924073528},{"$f":"1/(1+Inputs!$D$5)^(Q5-$D$5)","v":0.41496444788853759},{"$f":"1/(1+Inputs!$D$5)^(R5-$D$5)","v":0.3878172410173249},{"$f":"1/(1+Inputs!$D$5)^(S5-$D$5)","v":0.36244601964235967},{"$f":"1/(1+Inputs!$D$5)^(T5-$D$5)","v":0.33873459779659787},{"$f":"1/(1+Inputs!$D$5)^(U5-$D$5)","v":0.31657439046411018},{"$f":"1/(1+Inputs!$D$5)^(V5-$D$5)","v":0.29586391632159825},{"$f":"1/(1+Inputs!$D$5)^(W5-$D$5)","v":0.27650833301083949},{"$f":"1/(1+Inputs!$D$5)^(X5-$D$5)","v":0.2584190028138687},{"$f":"1/(1+Inputs!$D$5)^(Y5-$D$5)","v":0.24151308674193336},{"$f":"1/(1+Inputs!$D$5)^(Z5-$D$5)","v":0.22571316517937698},{"$f":"1/(1+Inputs!$D$5)^(AA5-$D$5)","v":0.21094688334521211},{"$f":"1/(1+Inputs!$D$5)^(AB5-$D$5)","v":0.19714661994879637}]
["Discount Factor","%",0.03,{"$f":"1/(1+Inputs!$D$6)^(D5-$D$5)","v":1},{"$f":"1/(1+Inputs!$D$6)^(E5-$D$5)","v":0.970873786407767},{"$f":"1/(1+Inputs!$D$6)^(F5-$D$5)","v":0.94259590913375435},{"$f":"1/(1+Inputs!$D$6)^(G5-$D$5)","v":0.91514165935315961},{"$f":"1/(1+Inputs!$D$6)^(H5-$D$5)","v":0.888487047915689},{"$f":"1/(1+Inputs!$D$6)^(I5-$D$5)","v":0.86260878438416411},{"$f":"1/(1+Inputs!$D$6)^(J5-$D$5)","v":0.83748425668365445},{"$f":"1/(1+Inputs!$D$6)^(K5-$D$5)","v":0.81309151134335378},{"$f":"1/(1+Inputs!$D$6)^(L5-$D$5)","v":0.78940923431393573},{"$f":"1/(1+Inputs!$D$6)^(M5-$D$5)","v":0.76641673234362695},{"$f":"1/(1+Inputs!$D$6)^(N5-$D$5)","v":0.74409391489672516},{"$f":"1/(1+Inputs!$D$6)^(O5-$D$5)","v":0.72242127659876232},{"$f":"1/(1+Inputs!$D$6)^(P5-$D$5)","v":0.70137988019297326},{"$f":"1/(1+Inputs!$D$6)^(Q5-$D$5)","v":0.68095133999317792},{"$f":"1/(1+Inputs!$D$6)^(R5-$D$5)","v":0.66111780581861923},{"$f":"1/(1+Inputs!$D$6)^(S5-$D$5)","v":0.64186194739671765},{"$f":"1/(1+Inputs!$D$6)^(T5-$D$5)","v":0.62316693922011435},{"$f":"1/(1+Inputs!$D$6)^(U5-$D$5)","v":0.60501644584477121},{"$f":"1/(1+Inputs!$D$6)^(V5-$D$5)","v":0.5873946076162827},{"$f":"1/(1+Inputs!$D$6)^(W5-$D$5)","v":0.57028602681192497},{"$f":"1/(1+Inputs!$D$6)^(X5-$D$5)","v":0.55367575418633497},{"$f":"1/(1+Inputs!$D$6)^(Y5-$D$5)","v":0.5375492759090631},{"$f":"1/(1+Inputs!$D$6)^(Z5-$D$5)","v":0.52189250088258554},{"$f":"1/(1+Inputs!$D$6)^(AA5-$D$5)","v":0.50669174842969467},{"$f":"1/(1+Inputs!$D$6)^(AB5-$D$5)","v":0.49193373633950943}]
[]
["Share of Traffic - Auto","%",null,{"$f":"1-ShareTruck","v":0.79},0.79,0.79,0.79,0.79,0.79,0.79,0.79,0.79,0.79,0.79,0.79,0.79,0.79,0.79,0.79,0.79,0.79,0.79,0.79,0.79,{"$f":"Inputs!#REF!","v":{"$error":"#REF!"}},{"$f":"Inputs!#REF!","v":{"$error":"#REF!"}},{"$f":"Inputs!#REF!","v":{"$error":"#REF!"}},{"$f":"Inputs!#REF!","v":{"$error":"#REF!"}}]
["Share of Traffic - Trucks","%",null,{"$f":"Inputs!$D$20","v":0.21},{"$f":"Inputs!$D$20","v":0.21},{"$f":"Inputs!$D$20","v":0.21},{"$f":"Inputs!$D$20","v":0.21},{"$f":"Inputs!$D$20","v":0.21},{"$f":"Inputs!$D$20","v":0.21},{"$f":"Inputs!$D$20","v":0.21},{"$f":"Inputs!$D$20","v":0.21},{"$f":"Inputs!$D$20","v":0.21},{"$f":"Inputs!$D$20","v":0.21},{"$f":"Inputs!$D$20","v":0.21},{"$f":"Inputs!$D$20","v":0.21},{"$f":"Inputs!$D$20","v":0.21},{"$f":"Inputs!$D$20","v":0.21},{"$f":"Inputs!$D$20","v":0.21},{"$f":"Inputs!$D$20","v":0.21},{"$f":"Inputs!$D$20","v":0.21},{"$f":"Inputs!$D$20","v":0.21},{"$f":"Inputs!$D$20","v":0.21},{"$f":"Inputs!$D$20","v":0.21},{"$f":"Inputs!$D$20","v":0.21},{"$f":"Inputs!$D$20","v":0.21},{"$f":"Inputs!$D$20","v":0.21},{"$f":"Inputs!$D$20","v":0.21},{"$f":"Inputs!$D$20","v":0.21}]
[]
["No Build Case Alternative ","Unit","Value ",{"$f":"Base.Year","v":2018},{"$f":"D13+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042]
[]
["Auto Daily VMT",{"$f":"Traffic!B12","v":"Daily VMT"},null,{"$f":"Traffic!D17","v":7110},{"$f":"Traffic!E17","v":7250.7307085038965},{"$f":"Traffic!F17","v":7394.2469489791019},{"$f":"Traffic!G12","v":17343.388869791172},{"$f":"Traffic!H12","v":17686.672611493606},{"$f":"Traffic!I12","v":18036.751087962235},{"$f":"Traffic!J12","v":18393.758789750893},{"$f":"Traffic!K12","v":18757.832869431822},{"$f":"Traffic!L12","v":19129.113194285947},{"$f":"Traffic!M12","v":19507.74240003603},{"$f":"Traffic!N12","v":19893.865945643418},{"$f":"Traffic!O12","v":20287.632169189401},{"$f":"Traffic!P12","v":20689.1923448626},{"$f":"Traffic!Q12","v":21098.700741074401},{"$f":"Traffic!R12","v":21516.314679724623},{"$f":"Traffic!S12","v":21942.194596640293},{"$f":"Traffic!T12","v":22376.504103210693},{"$f":"Traffic!U12","v":22819.410049242364},{"$f":"Traffic!V12","v":23271.082587058227},{"$f":"Traffic!W12","v":23731.695236865457},{"$f":"Traffic!X12","v":24201.424953417158},{"$f":"Traffic!Y12","v":24680.452193993566},{"$f":"Traffic!Z12","v":25168.960987728758},{"$f":"Traffic!AA12","v":25667.139006309633},{"$f":"Traffic!AB12","v":26175.177636074179}]
["Truck Daily VMT",{"$f":"Traffic!B13","v":"Daily VMT"},null,{"$f":"Traffic!D18","v":1890},{"$f":"Traffic!E18","v":1927.4094288428078},{"$f":"Traffic!F18","v":1965.5593155514066},{"$f":"Traffic!G13","v":4610.2679274128432},{"$f":"Traffic!H13","v":4701.5205676122241},{"$f":"Traffic!I13","v":4794.5794031292016},{"$f":"Traffic!J13","v":4889.480184617325},{"$f":"Traffic!K13","v":4986.2593703552939},{"$f":"Traffic!L13","v":5084.9541402532259},{"$f":"Traffic!M13","v":5185.6024101361591},{"$f":"Traffic!N13","v":5288.2428463102751},{"$f":"Traffic!O13","v":5392.9148804174356},{"$f":"Traffic!P13","v":5499.6587245837291},{"$f":"Traffic!Q13","v":5608.5153868678781},{"$f":"Traffic!R13","v":5719.5266870154055},{"$f":"Traffic!S13","v":5832.7352725246346},{"$f":"Traffic!T13","v":5948.1846350306896},{"$f":"Traffic!U13","v":6065.9191270137926},{"$f":"Traffic!V13","v":6185.9839788382624},{"$f":"Traffic!W13","v":6308.4253161287907},{"$f":"Traffic!X13","v":6433.2901774906368},{"$f":"Traffic!Y13","v":6560.6265325805671},{"$f":"Traffic!Z13","v":6690.4833005354922},{"$f":"Traffic!AA13","v":6822.9103687658508},{"$f":"Traffic!AB13","v":6957.958612120985}]
[]
["Environmental Cost for Auto ","$/year",null,{"$f":"(D15*Annualization_Factor*EmissionCost_Auto1)","v":5794.8661439999996},{"$f":"(E15*Annualization_Factor*EmissionCost_Auto1)","v":5909.565949644214},6026.5360485252177,14135.389167901447,14415.17585321468,14700.500453922294,14991.472583914187,15288.204026706166,15590.808778384151,15899.403091398326,16214.105519224133,16535.036961907306,16862.320712510304,17196.082504478163,17536.450559941833,17883.555638977577,18237.531089841454,18598.512900198024,{"$f":"(V15*Annualization_Factor*EmissionCost_Auto2)","v":6228.7798532006609},6352.0682641508347,6477.7969655965526,6606.0142590582664,6736.7694021052566,6870.112627279048,7006.0951613913594]
["Environmental Cost for Trucks","$/year",null,{"$f":"(D16*Annualization_Factor*EmissionCost_Truck1)","v":12758.099696999998},13010.625211700723,13268.149051942817,31120.771348050053,31736.755623858611,32364.932291166719,33005.542678229518,33658.83288999644,34325.053902657972,35004.461660063804,35697.317172049487,36403.886614709241,37124.441432653475,37859.258443290419,38608.619943171769,39372.813816443246,40152.133645441842,40946.87882348209,{"$f":"(V16*Annualization_Factor*EmissionCost_Truck2)","v":5100.4022481007469},5201.3562877674258,5304.3085459332069,5409.2985740334107,5516.3667063587036,5625.5540755504289,5736.9026284026368]
[]
["Total Emission Cost","$/year",null,{"$f":"SUM(D18:D19)","v":18552.965840999997},18920.191161344937,19294.685100468036,45256.160515951502,46151.931477073289,47065.432745089012,47997.015262143701,48947.036916702607,49915.862681042126,50903.864751462126,51911.422691273619,52938.923576616551,53986.762145163782,55055.340947768578,56145.070503113602,57256.36945542082,58389.664735283295,59545.391723680114,11329.182101301409,11553.42455191826,11782.10551152976,12015.312833091677,12253.136108463961,12495.666702829476,12742.997789793997]
[]
["Build (Alternative Case)","Unit","Value ",{"$f":"Base.Year","v":2018},{"$f":"D23+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042]
[]
["Auto Daily VMT",{"$f":"Traffic!B17","v":"Daily VMT"},null,{"$f":"Traffic!D17","v":7110},{"$f":"Traffic!E17","v":7250.7307085038965},{"$f":"Traffic!F17","v":7394.2469489791019},{"$f":"(Traffic!G12)","v":17343.388869791172},{"$f":"(Traffic!H12)","v":17686.672611493606},{"$f":"((Traffic!I12)*7/12) + ((Traffic!I17)*5/12)","v":13788.965505652288},{"$f":"Traffic!J17","v":7997.2864303264751},{"$f":"Traffic!K17","v":8155.5795084486181},{"$f":"Traffic!L17","v":8317.0057366460642},{"$f":"Traffic!M17","v":8481.627130450448},{"$f":"Traffic!N17","v":8649.506932888442},{"$f":"Traffic!O17","v":8820.7096387780002},{"$f":"Traffic!P17","v":8995.3010195054794},{"$f":"Traffic!Q17","v":9173.3481482932184},{"$f":"Traffic!R17","v":9354.9194259672258},{"$f":"Traffic!S17","v":9540.0846072349104},{"$f":"Traffic!T17","v":9728.9148274829095},{"$f":"Traffic!U17","v":9921.4826301053763},{"$f":"Traffic!V17","v":10117.861994373143},{"$f":"Traffic!W17","v":10318.128363854546},{"$f":"Traffic!X17","v":10522.358675398764},{"$f":"Traffic!Y17","v":10730.631388692855},{"$f":"Traffic!Z17","v":10943.026516403808},{"$f":"Traffic!AA17","v":11159.625654917232},{"$f":"Traffic!AB17","v":11380.512015684426}]
["Truck Daily VMT",{"$f":"Traffic!B18","v":"Daily VMT"},null,{"$f":"Traffic!D18","v":1890},{"$f":"Traffic!E18","v":1927.4094288428078},{"$f":"Traffic!F18","v":1965.5593155514066},{"$f":"(Traffic!G13)","v":4610.2679274128432},{"$f":"(Traffic!H13)","v":4701.5205676122241},{"$f":"((Traffic!I13)*7/12) + ((Traffic!I18)*5/12)","v":3665.4212103632667},{"$f":"Traffic!J18","v":2125.8609498336195},{"$f":"Traffic!K18","v":2167.938856676215},{"$f":"Traffic!L18","v":2210.8496261970545},{"$f":"Traffic!M18","v":2254.6097435374604},{"$f":"Traffic!N18","v":2299.2360201349024},{"$f":"Traffic!O18","v":2344.7456001814935},{"$f":"Traffic!P18","v":2391.1559672103167},{"$f":"Traffic!Q18","v":2438.484950812121},{"$f":"Traffic!R18","v":2486.7507334849588},{"$f":"Traffic!S18","v":2535.9718576194064},{"$f":"Traffic!T18","v":2586.1672326220387},{"$f":"Traffic!U18","v":2637.35614217991},{"$f":"Traffic!V18","v":2689.5582516688096},{"$f":"Traffic!W18","v":2742.7936157081699},{"$f":"Traffic!X18","v":2797.0826858654941},{"$f":"Traffic!Y18","v":2852.44631851329},{"$f":"Traffic!Z18","v":2908.9057828415184},{"$f":"Traffic!AA18","v":2966.4827690286306},{"$f":"Traffic!AB18","v":3025.1993965743413}]
[]
["Environmental Cost for Auto ","$/year",null,{"$f":"(D25*Annualization_Factor*EmissionCost_Auto1)","v":5794.8661439999996},{"$f":"(E25*Annualization_Factor*EmissionCost_Auto1)","v":5909.565949644214},{"$f":"(F25*Annualization_Factor*EmissionCost_Auto1)","v":6026.5360485252177},{"$f":"(G25*Annualization_Factor*EmissionCost_Auto1)","v":14135.389167901447},{"$f":"H25*Annualization_Factor*EmissionCost_Auto1","v":14415.17585321468},11238.426071657987,6518.0315582235589,6647.0452290026806,6778.6125123409356,6912.7839527818815,7049.61109531484,7189.1465051770892,7331.4437880479582,7476.5576106426806,7624.5437217138387,7775.4589734685123,7929.3613434093268,8086.3099566078372,{"$f":"V25*Annualization_Factor*EmissionCost_Auto2","v":2708.1651535655051},2761.7688105003626,2816.4334633028488,2872.1801126340292,2929.0301748283728,2987.0054901213252,3046.1283310397216]
["Environmental Cost for Trucks","$/year",null,{"$f":"(D26*Annualization_Factor*EmissionCost_Truck1)","v":12758.099696999998},{"$f":"(E26*Annualization_Factor*EmissionCost_Truck1)","v":13010.625211700723},{"$f":"(F26*Annualization_Factor*EmissionCost_Truck1)","v":13268.149051942817},{"$f":"(G26*Annualization_Factor*EmissionCost_Truck1)","v":31120.771348050053},{"$f":"H26*Annualization_Factor*EmissionCost_Truck1","v":31736.755623858611},24742.756208102095,14350.235947056311,14634.275169563671,14923.936479416507,15219.331156549479,15520.572683499779,15827.776789004016,16141.061492458031,16460.547149256709,16786.356497031204,17118.614702801413,17457.449411061669,17802.990792818302,{"$f":"V26*Annualization_Factor*EmissionCost_Truck2","v":2217.5661948264119},2261.4592555510549,2306.2211069274813,2351.8689452319177,2398.4203071124798,2445.8930763262733,2494.3054906098423]
[]
["Total Emission Cost","$/year",null,{"$f":"SUM(D28:D29)","v":18552.965840999997},18920.191161344937,19294.685100468036,45256.160515951502,46151.931477073289,35981.182279760083,20868.26750527987,21281.320398566349,21702.548991757441,22132.11510933136,22570.183778814619,23016.923294181106,23472.50528050599,23937.10475989939,24410.900218745042,24894.073676269923,25386.810754470996,25889.30074942614,4925.731348391917,5023.228066051417,5122.6545702303301,5224.0490578659465,5327.4504819408521,5432.8985664475986,5540.4338216495635]
[]
["No Build Less Build","Unit","Value ",{"$f":"Base.Year","v":2018},{"$f":"D33+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042]
["Undiscounted Impacts","$/year",null,{"$f":"D21-D31","v":0},0,0,0,0,11084.250465328929,27128.747756863831,27665.716518136258,28213.313689284685,28771.749642130766,29341.238912459001,29922.000282435445,30514.256864657793,31118.236187869188,31734.17028436856,32362.295779150896,33002.853980812302,33656.090974253973,6403.4507529094917,6530.1964858668434,6659.4509412994303,6791.2637752257306,6925.685626523109,7062.7681363818774,7202.5639681444336]
["Discounted Impacts, at 7%","$/year",null,{"$f":"D34*D7","v":0},0,0,0,0,7902.9173917149465,18077.030109665873,17228.817820721622,16420.405437113121,15649.925463538309,14915.598031504171,14215.726787692414,13548.694975251763,12912.961698964249,12307.058365657791,11729.585291641979,11179.208469330304,10654.656485579091,1894.5500177282893,1805.653744540283,1720.9286715384781,1640.1790772334416,1563.2184237998474,1489.8689261596289,1419.9611412846652]
["Discounted Impacts, at 3%","$/year",null,{"$f":"D34*D8","v":0},0,0,0,0,9561.371819706992,22719.899149915465,22494.759256128196,22271.850356917104,22051.150344530779,21832.637330291749,21616.289642425541,21402.085823911293,21190.004630353724,20980.02502787617,20772.126191034371,20566.287500751168,20362.488542271421,3761.3524423954609,3724.0798082261967,3687.1765223908606,3650.6389248800415,3614.4633919527218,3578.6463357768698,3543.1842040736146]
[]
["Key Quantified Impacts"]
["Total Environmental Cost Saving ","$/year",null,{"$f":"D34","v":0},{"$f":"E34","v":0},0,0,0,11084.250465328929,27128.747756863831,27665.716518136258,28213.313689284685,28771.749642130766,29341.238912459001,29922.000282435445,30514.256864657793,31118.236187869188,31734.17028436856,32362.295779150896,33002.853980812302,33656.090974253973,6403.4507529094917,6530.1964858668434,6659.4509412994303,6791.2637752257306,6925.685626523109,7062.7681363818774,{"$f":"AB34","v":7202.5639681444336}]

{"sheet":"Project Data","index":9,"n_rows":22,"n_cols":30,"rows_kept":22,"cut":false,"hidden":false,"merged":[]}
[]
[null,"General Data from Client"]
[null,null,null,null,null,"Base Year",{"$f":"Base.Year","v":2018}]
[null,"Case","Data Input","Year",null,{"$f":"Base.Year","v":2018},{"$f":"F4+1","v":2019},{"$f":"G4+1","v":2020},2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042]
[null,null,null,"Benefits Index",null,0,0,0,1,{"$f":"I5+1","v":2},3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22]
[null,null,null,"Discount Factor",7.0000000000000007E-2,{"$f":"1/(1+$E$6)^(F4-$G$3)","v":1},{"$f":"1/(1+$E$6)^(G4-$G$3)","v":0.93457943925233644},0.87343872827321156,0.81629787689085187,0.7628952120475252,0.71298617948366838,0.66634222381651254,0.62274974188459109,0.5820091045650384,0.54393374258414806,0.5083492921347178,0.47509279638758667,0.44401195924073528,0.41496444788853759,0.3878172410173249,0.36244601964235967,0.33873459779659787,0.31657439046411018,0.29586391632159825,0.27650833301083949,0.2584190028138687,0.24151308674193336,0.22571316517937698,0.21094688334521211,{"$f":"1/(1+$E$6)^(AD4-$G$3)","v":0.19714661994879637}]
[null,null,null,"Discount Factor",0.03,{"$f":"1/(1+$E$7)^(F4-$G$3)","v":1},{"$f":"1/(1+$E$7)^(G4-$G$3)","v":0.970873786407767},0.94259590913375435,0.91514165935315961,0.888487047915689,0.86260878438416411,0.83748425668365445,0.81309151134335378,0.78940923431393573,0.76641673234362695,0.74409391489672516,0.72242127659876232,0.70137988019297326,0.68095133999317792,0.66111780581861923,0.64186194739671765,0.62316693922011435,0.60501644584477121,0.5873946076162827,0.57028602681192497,0.55367575418633497,0.5375492759090631,0.52189250088258554,0.50669174842969467,{"$f":"1/(1+$E$7)^(AD4-$G$3)","v":0.49193373633950943}]
[]
[null,null,"Capital Expenditures (2017$/year)"]
[]
[null,"Build","Pre-Construction Cost ",null,null,0,{"$f":"'Project Costs'!C44/DeflatorRate","v":174933.24487934326},{"$f":"'Project Costs'!C45/DeflatorRate","v":299885.56265030272},{"$f":"'Project Costs'!C46/DeflatorRate","v":299885.56265030272},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Build","Construction Cost ",null,null,0,0,0,0,{"$f":"('Project Costs'!H11*2.5/3)/DeflatorRate","v":17305765.852613539},{"$f":"('Project Costs'!H11*(0.5/3))/DeflatorRate","v":3461153.170522708},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Build","Total Estimated Cost",null,null,{"$f":"SUM(F11:F12)/DeflatorRate","v":0},{"$f":"SUM(G11:G12)","v":174933.24487934326},{"$f":"SUM(H11:H12)","v":299885.56265030272},299885.56265030272,17305765.852613539,3461153.170522708,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Operations and Maintenance (O&M) Expenditures (2017$/year)"]
[]
[null,"Build","Total O&M Costs ",null,null,{"$f":"(SUMIF('Project Costs'!$B$52:$B$76,'Project Data'!F4,'Project Costs'!$C$52:$C$76))/DeflatorRate","v":0},{"$f":"(SUMIF('Project Costs'!$B$52:$B$76,'Project Data'!G4,'Project Costs'!$C$52:$C$76))/DeflatorRate","v":0},{"$f":"(SUMIF('Project Costs'!$B$52:$B$76,'Project Data'!H4,'Project Costs'!$C$52:$C$76))/DeflatorRate","v":0},{"$f":"(SUMIF('Project Costs'!$B$52:$B$76,'Project Data'!I4,'Project Costs'!$C$52:$C$76))/DeflatorRate","v":0},{"$f":"(SUMIF('Project Costs'!$B$52:$B$76,'Project Data'!J4,'Project Costs'!$C$52:$C$76))/DeflatorRate","v":0},{"$f":"(SUMIF('Project Costs'!$B$52:$B$76,'Project Data'!K4,'Project Costs'!$C$52:$C$76))/DeflatorRate","v":0},{"$f":"(SUMIF('Project Costs'!$B$52:$B$76,'Project Data'!L4,'Project Costs'!$C$52:$C$76))/DeflatorRate","v":4841.9023136246788},{"$f":"(SUMIF('Project Costs'!$B$52:$B$76,'Project Data'!M4,'Project Costs'!$C$52:$C$76))/DeflatorRate","v":0},{"$f":"(SUMIF('Project Costs'!$B$52:$B$76,'Project Data'!N4,'Project Costs'!$C$52:$C$76))/DeflatorRate","v":4841.9023136246788},{"$f":"(SUMIF('Project Costs'!$B$52:$B$76,'Project Data'!O4,'Project Costs'!$C$52:$C$76))/DeflatorRate","v":0},{"$f":"(SUMIF('Project Costs'!$B$52:$B$76,'Project Data'!P4,'Project Costs'!$C$52:$C$76))/DeflatorRate","v":4841.9023136246788},{"$f":"(SUMIF('Project Costs'!$B$52:$B$76,'Project Data'!Q4,'Project Costs'!$C$52:$C$76))/DeflatorRate","v":0},{"$f":"(SUMIF('Project Costs'!$B$52:$B$76,'Project Data'!R4,'Project Costs'!$C$52:$C$76))/DeflatorRate","v":4841.9023136246788},{"$f":"(SUMIF('Project Costs'!$B$52:$B$76,'Project Data'!S4,'Project Costs'!$C$52:$C$76))/DeflatorRate","v":0},{"$f":"(SUMIF('Project Costs'!$B$52:$B$76,'Project Data'!T4,'Project Costs'!$C$52:$C$76))/DeflatorRate","v":1747926.7352185091},{"$f":"(SUMIF('Project Costs'!$B$52:$B$76,'Project Data'!U4,'Project Costs'!$C$52:$C$76))/DeflatorRate","v":0},{"$f":"(SUMIF('Project Costs'!$B$52:$B$76,'Project Data'!V4,'Project Costs'!$C$52:$C$76))/DeflatorRate","v":4841.9023136246788},{"$f":"(SUMIF('Project Costs'!$B$52:$B$76,'Project Data'!W4,'Project Costs'!$C$52:$C$76))/DeflatorRate","v":0},{"$f":"(SUMIF('Project Costs'!$B$52:$B$76,'Project Data'!X4,'Project Costs'!$C$52:$C$76))/DeflatorRate","v":4841.9023136246788},{"$f":"(SUMIF('Project Costs'!$B$52:$B$76,'Project Data'!Y4,'Project Costs'!$C$52:$C$76))/DeflatorRate","v":1032293.5732647816},{"$f":"(SUMIF('Project Costs'!$B$52:$B$76,'Project Data'!Z4,'Project Costs'!$C$52:$C$76))/DeflatorRate","v":4841.9023136246788},{"$f":"(SUMIF('Project Costs'!$B$52:$B$76,'Project Data'!AA4,'Project Costs'!$C$52:$C$76))/DeflatorRate","v":0},{"$f":"(SUMIF('Project Costs'!$B$52:$B$76,'Project Data'!AB4,'Project Costs'!$C$52:$C$76))/DeflatorRate","v":4841.9023136246788},{"$f":"(SUMIF('Project Costs'!$B$52:$B$76,'Project Data'!AC4,'Project Costs'!$C$52:$C$76))/DeflatorRate","v":0},{"$f":"(SUMIF('Project Costs'!$B$52:$B$76,'Project Data'!AD4,'Project Costs'!$C$52:$C$76))/DeflatorRate","v":4841.9023136246788}]
[]
[null,null,"Operations and Maintenance (O&M) Expenditures (2017$/year)"]
[]
[null,"No-Build","Total O&M Costs ",null,null,{"$f":"(SUMIF('Project Costs'!$B$81:$B$104,'Project Data'!F4,'Project Costs'!$C$81:$C$104))/DeflatorRate","v":0},{"$f":"(SUMIF('Project Costs'!$B$81:$B$104,'Project Data'!G4,'Project Costs'!$C$81:$C$104))/DeflatorRate","v":45174.948586118255},{"$f":"(SUMIF('Project Costs'!$B$81:$B$104,'Project Data'!H4,'Project Costs'!$C$81:$C$104))/DeflatorRate","v":45174.948586118255},{"$f":"(SUMIF('Project Costs'!$B$81:$B$104,'Project Data'!I4,'Project Costs'!$C$81:$C$104))/DeflatorRate","v":0},{"$f":"(SUMIF('Project Costs'!$B$81:$B$104,'Project Data'!J4,'Project Costs'!$C$81:$C$104))/DeflatorRate","v":0},{"$f":"(SUMIF('Project Costs'!$B$81:$B$104,'Project Data'!K4,'Project Costs'!$C$81:$C$104))/DeflatorRate","v":0},{"$f":"(SUMIF('Project Costs'!$B$81:$B$104,'Project Data'!L4,'Project Costs'!$C$81:$C$104))/DeflatorRate","v":0},{"$f":"(SUMIF('Project Costs'!$B$81:$B$104,'Project Data'!M4,'Project Costs'!$C$81:$C$104))/DeflatorRate","v":0},{"$f":"(SUMIF('Project Costs'!$B$81:$B$104,'Project Data'!N4,'Project Costs'!$C$81:$C$104))/DeflatorRate","v":0},{"$f":"(SUMIF('Project Costs'!$B$81:$B$104,'Project Data'!O4,'Project Costs'!$C$81:$C$104))/DeflatorRate","v":0},{"$f":"(SUMIF('Project Costs'!$B$81:$B$104,'Project Data'!P4,'Project Costs'!$C$81:$C$104))/DeflatorRate","v":0},{"$f":"(SUMIF('Project Costs'!$B$81:$B$104,'Project Data'!Q4,'Project Costs'!$C$81:$C$104))/DeflatorRate","v":0},{"$f":"(SUMIF('Project Costs'!$B$81:$B$104,'Project Data'!R4,'Project Costs'!$C$81:$C$104))/DeflatorRate","v":0},{"$f":"(SUMIF('Project Costs'!$B$81:$B$104,'Project Data'!S4,'Project Costs'!$C$81:$C$104))/DeflatorRate","v":0},{"$f":"(SUMIF('Project Costs'!$B$81:$B$104,'Project Data'!T4,'Project Costs'!$C$81:$C$104))/DeflatorRate","v":0},{"$f":"(SUMIF('Project Costs'!$B$81:$B$104,'Project Data'!U4,'Project Costs'!$C$81:$C$104))/DeflatorRate","v":0},{"$f":"(SUMIF('Project Costs'!$B$81:$B$104,'Project Data'!V4,'Project Costs'!$C$81:$C$104))/DeflatorRate","v":0},{"$f":"(SUMIF('Project Costs'!$B$81:$B$104,'Project Data'!W4,'Project Costs'!$C$81:$C$104))/DeflatorRate","v":0},{"$f":"(SUMIF('Project Costs'!$B$81:$B$104,'Project Data'!X4,'Project Costs'!$C$81:$C$104))/DeflatorRate","v":0},{"$f":"(SUMIF('Project Costs'!$B$81:$B$104,'Project Data'!Y4,'Project Costs'!$C$81:$C$104))/DeflatorRate","v":0},{"$f":"(SUMIF('Project Costs'!$B$81:$B$104,'Project Data'!Z4,'Project Costs'!$C$81:$C$104))/DeflatorRate","v":0},{"$f":"(SUMIF('Project Costs'!$B$81:$B$104,'Project Data'!AA4,'Project Costs'!$C$81:$C$104))/DeflatorRate","v":0},{"$f":"(SUMIF('Project Costs'!$B$81:$B$104,'Project Data'!AB4,'Project Costs'!$C$81:$C$104))/DeflatorRate","v":0},{"$f":"(SUMIF('Project Costs'!$B$81:$B$104,'Project Data'!AC4,'Project Costs'!$C$81:$C$104))/DeflatorRate","v":0},{"$f":"(SUMIF('Project Costs'!$B$81:$B$104,'Project Data'!AD4,'Project Costs'!$C$81:$C$104))/DeflatorRate","v":0}]

{"sheet":"Project Costs","index":10,"n_rows":104,"n_cols":8,"rows_kept":104,"cut":false,"hidden":false,"merged":[[4,0,5,0],[11,0,11,6],[4,1,4,6],[5,1,5,2],[5,5,5,6],[5,3,5,4],[6,1,6,2],[8,1,8,2],[10,1,10,2],[6,3,6,4],[8,3,8,4],[10,3,10,4],[6,5,6,6],[8,5,8,6],[10,5,10,6],[12,5,12,6],[7,1,7,6],[12,1,12,2],[12,3,12,4],[13,1,13,2],[13,3,13,4],[13,5,13,6],[18,0,18,5],[21,0,26,0],[21,1,22,1],[21,2,22,2],[23,1,24,1],[23,2,24,2],[25,1,26,1],[25,2,26,2],[28,0,35,0],[28,1,29,1],[28,2,29,2],[30,1,31,1],[30,2,31,2],[32,1,33,1],[32,2,33,2],[34,1,35,1],[34,2,35,2]]}
[]
[null,"Project Costs - Cost are in 2019 Dollars"]
[]
["Source of Funds ($2019 Dollars)"]
[null,"SOURCES of FUNDS ","USES OF FUNDS","USES OF FUNDS","USES OF FUNDS","USES OF FUNDS","USES OF FUNDS"]
[null,"NON-FEDERAL",null,"BUILD ",null,"OTHER FEDERAL",null,"TOTAL"]
["Funding Partner","ODOT",null,"USDOT",null,"?"]
[]
["Pre-Construction",160000,null,640000,null,0,null,{"$f":"SUM(B9:G10)","v":800000}]
["ROW and Utilities"]
["* Construction",4289000,null,17156000,null,0,null,{"$f":"SUM(B11:G11)","v":21445000}]
[]
["TOTAL",{"$f":"SUM(B9:C11)","v":4449000},null,{"$f":"SUM(D9:E11)","v":17796000},null,{"$f":"SUM(G9:G12)","v":0},null,{"$f":"SUM(H9:H11)","v":22245000}]
["PERCENTAGE",0.2,null,0.8,null,0,null,{"$f":"SUM(B14:G14)","v":1}]
["* Contruction Estimate includes 15% Contingency"]
["*$800,000 of utility relocation included"]
["*Note: even monthly distribution of cost"]
["Use of Funds ($2019 Dollars)"]
["DETAILED USE of FUNDS"]
["PROJECT CATEGORY","PROJECT ELEMENT","AMOUNT","FUNDING SOURCE","% OF TOTAL","% IN DOLLARS"]
[]
["Pre-Construction","Environmental ",200000,"Non-Federal",{"$f":"F22/F38","v":1.7981568891885817E-3},{"$f":"C22*0.2","v":40000}]
[null,null,null,"BUILD",{"$f":"F23/F38","v":7.1926275567543267E-3},{"$f":"C22*0.8","v":160000}]
[null,"Design",400000,"Non-Federal",{"$f":"F24/F38","v":3.5963137783771634E-3},{"$f":"C24*0.2","v":80000}]
[null,null,null,"BUILD",{"$f":"F25/F38","v":1.4385255113508653E-2},{"$f":"C24*0.8","v":320000}]
[null,"Utility Relocation",200000,"Non-Federal",{"$f":"F26/F38","v":1.7981568891885817E-3},{"$f":"C26*0.2","v":40000}]
[null,null,null,"BUILD",{"$f":"F27/F38","v":7.1926275567543267E-3},{"$f":"C26*0.8","v":160000}]
[]
["Construction *","Substructure Rehabilitation",17023000,"Non-Federal",{"$f":"F29/F38","v":0.15305012362328613},{"$f":"C29*0.2","v":3404600}]
[null,null,null,"BUILD",{"$f":"F30/F38","v":0.61220049449314451},{"$f":"C29*0.8","v":13618400}]
[null,"Bridge Painting",1102000,"Non-Federal",{"$f":"F31/F38","v":9.9078444594290858E-3},{"$f":"C31*0.2","v":220400}]
[null,null,null,"BUILD",{"$f":"F32/F38","v":3.9631377837716343E-2},{"$f":"C31*0.8","v":881600}]
[null,"Removal and Resetting Trusses",2570000,"Non-Federal",{"$f":"F33/F38","v":2.3106316026073274E-2},{"$f":"C33*0.2","v":514000}]
[null,null,null,"BUILD",{"$f":"F34/F38","v":9.2425264104293095E-2},{"$f":"C33*0.8","v":2056000}]
[null,"Roadway & Traffic Control",750000,"Non-Federal",{"$f":"F35/F38","v":6.7430883344571811E-3},{"$f":"C35*0.2","v":150000}]
[null,null,null,"BUILD",{"$f":"F36/F38","v":2.6972353337828724E-2},{"$f":"C35*0.8","v":600000}]
[]
["TOTAL",null,{"$f":"SUM(C22:C36)","v":22245000},null,{"$f":"SUM(E22:E37)","v":0.99999999999999989},{"$f":"SUM(F22:F37)","v":22245000}]
["* All Construction Elements Include a 15% Contingency"]
["*Note: even monthly distribution of cost"]
["Pre-construction Capital Expedinture ($2019 Dollars)"]
["*Pre construction evenly distribute cost starting June 2019 to Dec 31,2021 (31 months) "]
[null,"Year","Total","Environmental","Design ","Utility Relocation "]
[null,2019,{"$f":"SUM(D44:F44)","v":180645.16129032258},{"$f":"($C$22)*7/31","v":45161.290322580644},{"$f":"($C$24)*7/31","v":90322.580645161288},{"$f":"($C$26)*7/31","v":45161.290322580644}]
[null,2020,{"$f":"SUM(D45:F45)","v":309677.41935483873},{"$f":"($C$22)*12/31","v":77419.354838709682},{"$f":"($C$24)*12/31","v":154838.70967741936},{"$f":"($C$26)*12/31","v":77419.354838709682}]
[null,2021,309677.41935483873,{"$f":"($C$22)*12/31","v":77419.354838709682},{"$f":"($C$24)*12/31","v":154838.70967741936},{"$f":"($C$26)*12/31","v":77419.354838709682}]
[null,null,{"$f":"SUM(C44:C46)","v":800000}]
[null,"*Note: even monthly distribution of cost"]
[]
["Operations and Maintenance Expenditures Under Build ($2019 Dollars)"]
[null,"Year","Total","Inspection","Joint repair","Paint (assuming no Weathering Steel)","Deck Replacement with minor sub and super structure repair"]
[null,{"$f":"Base.Year","v":2018},{"$f":"SUM(D52:G52)","v":0}]
[null,{"$f":"B52+1","v":2019},{"$f":"SUM(D53:G53)","v":0}]
[null,{"$f":"B53+1","v":2020},0]
[null,2021,0]
[null,{"$f":"B55+1","v":2022},{"$f":"SUM(D56:G56)","v":0}]
[null,{"$f":"B56+1","v":2023},0]
[null,{"$f":"B57+1","v":2024},5000,5000]
[null,{"$f":"B58+1","v":2025},0]
[null,{"$f":"B59+1","v":2026},5000,5000]
[null,{"$f":"B60+1","v":2027},0]
[null,2028,5000,5000]
[null,2029,0]
[null,2030,5000,5000]
[null,2031,0]
[null,2032,1805000,5000,null,1800000]
[null,2033,0]
[null,2034,5000,5000]
[null,2035,0]
[null,2036,5000,5000]
[null,2037,1066000,null,1066000]
[null,2038,5000,5000]
[null,2039,0]
[null,2040,5000,5000]
[null,2041,0]
[null,2042,5000,5000,null,0]
[]
[]
["Operations and Maintenance Expenditures Under No Build ($2019 Dollars)"]
[null,"Year","Total","Inspection","Repairs"]
[null,{"$f":"Base.Year","v":2018},{"$f":"SUM(D81:E81)","v":0},0,0]
[null,{"$f":"B81+1","v":2019},{"$f":"SUM(D82:E82)","v":46650},25000,21650]
[null,{"$f":"B82+1","v":2020},{"$f":"SUM(D83:E83)","v":46650},25000,21650]
[null,2021,{"$f":"SUM(D84:E84)","v":0},{"$f":"SUM(E84:F84)","v":0},{"$f":"SUM(F84:G84)","v":0}]
[null,{"$f":"B84+1","v":2022},0,0,0]
[null,{"$f":"B85+1","v":2023},0,0,0]
[null,{"$f":"B86+1","v":2024},0,0,0]
[null,{"$f":"B87+1","v":2025},0,0,0]
[null,{"$f":"B88+1","v":2026},0,0,0]
[null,2027,0,0,0]
[null,2028,0,0,0]
[null,2029,0,0,0]
[null,2030,0,0,0]
[null,2031,0,0,0]
[null,2032,0,0,0]
[null,2033,0,0,0]
[null,2034,0,0,0]
[null,2035,0,0,0]
[null,2036,0,0,0]
[null,2037,0,0,0]
[null,2038,0,0,0]
[null,2039,0,0,0]
[null,2040,0,0,0]
[null,2041,0,0,0]

{"sheet":"Emissions Rates","index":11,"n_rows":219,"n_cols":35,"rows_kept":219,"cut":false,"hidden":false,"merged":[]}
["Form Cal-BC v6",null,null,null,null,null,null,null,null,null,null,null,null,"Emissions Tables",null,null,"Cost, $/tonne",null,{"$f":"Inputs!D55","v":8300},{"$f":"Inputs!D56","v":377800},{"$f":"Inputs!D57","v":48900},{"$f":"Inputs!D58","v":2000},null,null,null,null,null,"Cost, $/tonne",null,{"$f":"Inputs!D55","v":8300},{"$f":"Inputs!D56","v":377800},{"$f":"Inputs!D57","v":48900},{"$f":"Inputs!D58","v":2000}]
[null,"Operating Cost Tables",null,null,null,null,null,"Fuel Cost Per Gallon (Exclude Taxes)",null,null,null,null,null,null,"Mode","Speed","CO","CO2","NOX","PM10","SOX","VOC",null,"Cost per Mile",null,"Mode","Speed","CO","CO2","NOX","PM10","SOX","VOC",null,"Cost per Mile"]
[null,null,null,null,null,null,null,null,"Automobile",2.6500000000000004,"$/gal",null,null,null,"Auto",65,{"$f":"VLOOKUP(P3,$P$12:$V$78, 2)","v":1.2505999999999999},{"$f":"VLOOKUP(P3,$P$12:$V$78, 3)","v":354.54419999999999},{"$f":"VLOOKUP(P3,$P$12:$V$78, 4)","v":0.14899999999999999},{"$f":"VLOOKUP(P3,$P$12:$V$78, 5)","v":1.9E-3},{"$f":"VLOOKUP(P3,$P$12:$V$78, 6)","v":3.5999999999999999E-3},{"$f":"VLOOKUP(P3,$P$12:$V$78, 7)","v":5.1200000000000002E-2},null,{"$f":"(S3*S1+T3*T1+U3*U1+V3*V1)/1000000","v":2.23296E-3},null,"Auto",65,{"$f":"VLOOKUP(AA3,$AA$12:$AG$78, 2)","v":0.37840000000000001},{"$f":"VLOOKUP(AA3,$AA$12:$AG$78, 3)","v":196.37559999999999},{"$f":"VLOOKUP(AA3,$AA$12:$AG$78, 4)","v":3.56E-2},{"$f":"VLOOKUP(AA3,$AA$12:$AG$78, 5)","v":8.0000000000000004E-4},{"$f":"VLOOKUP(AA3,$AA$12:$AG$78, 6)","v":2E-3},{"$f":"VLOOKUP(AA3,$AA$12:$AG$78, 7)","v":1.89E-2},null,{"$f":"(AD3*AD1+AE3*AE1+AF3*AF1+AG3*AG1)/1000000","v":7.3331999999999998E-4}]
[null,null,"FUEL CONSUMPTION RATES",null,null,null,null,null,"Truck",2.4,"$/gal",null,null,null,"Truck",65,{"$f":"VLOOKUP(P4,$P$80:$V$146, 2)","v":1.5544},{"$f":"VLOOKUP(P4,$P$80:$V$146, 3)","v":729.69200000000001},{"$f":"VLOOKUP(P4,$P$80:$V$146, 4)","v":1.2991999999999999},{"$f":"VLOOKUP(P4,$P$80:$V$146, 5)","v":1.9099999999999999E-2},{"$f":"VLOOKUP(P4,$P$80:$V$146, 6)","v":7.1999999999999998E-3},{"$f":"VLOOKUP(P4,$P$80:$V$146, 7)","v":7.1300000000000002E-2},null,{"$f":"(S4*S1+T4*T1+U4*U1+V4*V1)/1000000","v":1.8494019999999996E-2},null,"Truck",65,{"$f":"VLOOKUP(AA4,$AA$80:$AG$146, 2)","v":0.31319999999999998},{"$f":"VLOOKUP(AA4,$AA$80:$AG$146, 3)","v":605.9991},{"$f":"VLOOKUP(AA4,$AA$80:$AG$146, 4)","v":0.13880000000000001},{"$f":"VLOOKUP(AA4,$AA$80:$AG$146, 5)","v":2.0999999999999999E-3},{"$f":"VLOOKUP(AA4,$AA$80:$AG$146, 6)","v":5.8999999999999999E-3},{"$f":"VLOOKUP(AA4,$AA$80:$AG$146, 7)","v":1.2500000000000001E-2},null,{"$f":"(AD4*AD1+AE4*AE1+AF4*AF1+AG4*AG1)/1000000","v":2.2589300000000001E-3}]
[null,null,"(gal/veh-mi)"]
[]
[null,null,"Speed","Auto*","Truck"]
[null,null,5,0.1024,0.2112,null,null,null,null,null,null,null,null,null,"HIGHWAY EMISSIONS FACTORS (g/mi)",null,null,null,null,null,null,null,null,null,null,"HIGHWAY EMISSIONS FACTORS (g/mi)"]
[null,null,6,9.7100000000000006E-2,0.2056,null,null,null,null,null,null,null,null,null,"Model Year 2016",null,null,null,null,null,null,null,null,null,null,"Model Year 2036"]
[null,null,7,9.1899999999999996E-2,0.2]
[null,null,8,8.6699999999999999E-2,0.19439999999999999,null,null,null,null,null,null,null,null,null,"Mode","Speed","CO","CO2","NOX","PM10","SOX","VOC",null,null,null,"Mode","Speed","CO","CO2","NOX","PM10","SOX","VOC"]
[null,null,9,8.1500000000000003E-2,0.1888,null,null,null,null,null,null,null,null,null,"Auto",0,0.53800000000000003,13.0731,0.04,5.0000000000000001E-4,1E-4,4.4400000000000002E-2,null,null,null,"Auto",0,0.12670000000000001,8.2936999999999994,5.4000000000000003E-3,2.9999999999999997E-4,1E-4,8.6999999999999994E-3]
[null,null,10,7.6300000000000007E-2,0.1832,null,null,null,null,null,null,null,null,null,null,5,3.4738000000000002,1116.2988,0.3085,1.37E-2,1.12E-2,0.32569999999999999,null,null,null,null,5,0.91239999999999999,621.32259999999997,6.1699999999999998E-2,5.8999999999999999E-3,6.1999999999999998E-3,0.11169999999999999]
[null,null,11,7.2700000000000001E-2,0.17069999999999999,null,null,null,null,null,null,null,null,null,null,6,3.3149999999999999,1059.1874,0.2954,1.2699999999999999E-2,1.06E-2,0.2994,null,null,null,null,6,0.88590000000000002,589.85400000000004,6.0199999999999997E-2,5.4999999999999997E-3,5.8999999999999999E-3,0.10390000000000001]
[null,null,12,6.9099999999999995E-2,0.1583,null,null,null,null,null,null,null,null,null,null,7,3.1562999999999999,1002.0759,0.2823,1.18E-2,1.01E-2,0.2732,null,null,null,null,7,0.85940000000000005,558.3854,5.8799999999999998E-2,5.0000000000000001E-3,5.5999999999999999E-3,9.6000000000000002E-2]
[null,null,13,6.5600000000000006E-2,0.1459,null,null,null,null,null,null,null,null,null,null,8,2.9975000000000001,944.96450000000004,0.26919999999999999,1.0800000000000001E-2,9.4999999999999998E-3,0.24690000000000001,null,null,null,null,8,0.83279999999999998,526.91679999999997,5.74E-2,4.5999999999999999E-3,5.3E-3,8.8200000000000001E-2]
[null,null,14,6.2E-2,0.13350000000000001,null,null,null,null,null,null,null,null,null,null,9,2.8386999999999998,887.85310000000004,0.25600000000000001,9.7999999999999997E-3,8.8999999999999999E-3,0.22070000000000001,null,null,null,null,9,0.80630000000000002,495.44810000000001,5.6000000000000001E-2,4.1999999999999997E-3,5.0000000000000001E-3,8.0399999999999999E-2]
[null,null,15,5.8400000000000001E-2,0.1211,null,null,null,null,null,null,null,null,null,null,10,2.68,830.74159999999995,0.2429,8.8000000000000005E-3,8.3000000000000001E-3,0.19439999999999999,null,null,null,null,10,0.77980000000000005,463.97949999999997,5.4600000000000003E-2,3.7000000000000002E-3,4.5999999999999999E-3,7.2599999999999998E-2]
[null,null,16,5.6000000000000001E-2,0.1181,null,null,null,null,null,null,null,null,null,null,11,2.6065,791.69079999999997,0.2349,8.2000000000000007E-3,7.9000000000000008E-3,0.1825,null,null,null,null,11,0.76149999999999995,442.22140000000002,5.2699999999999997E-2,3.5000000000000001E-3,4.4000000000000003E-3,6.8000000000000005E-2]
[null,null,17,5.3600000000000002E-2,0.115,null,null,null,null,null,null,null,null,null,null,12,2.5329999999999999,752.63990000000001,0.22689999999999999,7.6E-3,7.6E-3,0.17069999999999999,null,null,null,null,12,0.74319999999999997,420.46319999999997,5.0900000000000001E-2,3.2000000000000002E-3,4.1999999999999997E-3,6.3500000000000001E-2]
[null,null,18,5.1299999999999998E-2,0.112,null,null,null,null,null,null,null,null,null,null,13,2.4594999999999998,713.58900000000006,0.219,7.0000000000000001E-3,7.1999999999999998E-3,0.1588,null,null,null,null,13,0.72489999999999999,398.70510000000002,4.9099999999999998E-2,3.0000000000000001E-3,4.0000000000000001E-3,5.8900000000000001E-2]
[null,null,19,4.8899999999999999E-2,0.1089,null,null,null,null,null,null,null,null,null,null,14,2.3860000000000001,674.53819999999996,0.21099999999999999,6.4000000000000003E-3,6.7999999999999996E-3,0.1469,null,null,null,null,14,0.70660000000000001,376.94690000000003,4.7199999999999999E-2,2.7000000000000001E-3,3.8E-3,5.4399999999999997E-2]
[null,null,20,4.65E-2,0.10589999999999999,null,null,null,null,null,null,null,null,null,null,15,2.3125,635.4873,0.20300000000000001,5.7999999999999996E-3,6.4000000000000003E-3,0.1351,null,null,null,null,15,0.68830000000000002,355.18880000000001,4.5400000000000003E-2,2.5000000000000001E-3,3.5999999999999999E-3,4.99E-2]
[null,null,21,4.4900000000000002E-2,0.1011,null,null,null,null,null,null,null,null,null,null,16,2.2482000000000002,609.41579999999999,0.1973,5.4999999999999997E-3,6.1000000000000004E-3,0.127,null,null,null,null,16,0.6724,340.75049999999999,4.4200000000000003E-2,2.3E-3,3.3999999999999998E-3,4.6899999999999997E-2]
[null,null,22,4.3299999999999998E-2,9.6299999999999997E-2,null,null,null,null,null,null,null,null,null,null,17,2.1838000000000002,583.34429999999998,0.19159999999999999,5.1000000000000004E-3,5.8999999999999999E-3,0.11890000000000001,null,null,null,null,17,0.65659999999999996,326.31209999999999,4.3099999999999999E-2,2.2000000000000001E-3,3.3E-3,4.3900000000000002E-2]
[null,null,23,4.1700000000000001E-2,9.1600000000000001E-2,null,null,null,null,null,null,null,null,null,null,18,2.1194999999999999,557.27269999999999,0.18590000000000001,4.7999999999999996E-3,5.5999999999999999E-3,0.1108,null,null,null,null,18,0.64070000000000005,311.87380000000002,4.2000000000000003E-2,2E-3,3.0999999999999999E-3,4.1000000000000002E-2]
[null,null,24,4.0099999999999997E-2,8.6800000000000002E-2,null,null,null,null,null,null,null,null,null,null,19,2.0550999999999999,531.20119999999997,0.18029999999999999,4.4000000000000003E-3,5.3E-3,0.1027,null,null,null,null,19,0.62490000000000001,297.43549999999999,4.0899999999999999E-2,1.9E-3,3.0000000000000001E-3,3.7999999999999999E-2]
[null,null,25,3.8399999999999997E-2,8.2100000000000006E-2,null,null,null,null,null,null,null,null,null,null,20,1.9906999999999999,505.12970000000001,0.17460000000000001,4.1000000000000003E-3,5.1000000000000004E-3,9.4600000000000004E-2,null,null,null,null,20,0.60899999999999999,282.99720000000002,3.9699999999999999E-2,1.6999999999999999E-3,2.8E-3,3.5000000000000003E-2]
[null,null,26,3.7400000000000003E-2,8.0399999999999999E-2,null,null,null,null,null,null,null,null,null,null,21,1.9371,487.67090000000002,0.1701,3.8999999999999998E-3,4.8999999999999998E-3,8.9499999999999996E-2,null,null,null,null,21,0.59730000000000005,273.20850000000002,3.9E-2,1.6000000000000001E-3,2.7000000000000001E-3,3.3300000000000003E-2]
[null,null,27,3.6299999999999999E-2,7.8799999999999995E-2,null,null,null,null,null,null,null,null,null,null,22,1.8834,470.21210000000002,0.1656,3.5999999999999999E-3,4.7000000000000002E-3,8.4500000000000006E-2,null,null,null,null,22,0.58550000000000002,263.41989999999998,3.8300000000000001E-2,1.5E-3,2.5999999999999999E-3,3.1600000000000003E-2]
[null,null,28,3.5200000000000002E-2,7.7100000000000002E-2,null,null,null,null,null,null,null,null,null,null,23,1.8297000000000001,452.75330000000002,0.16109999999999999,3.3999999999999998E-3,4.4999999999999997E-3,7.9399999999999998E-2,null,null,null,null,23,0.57369999999999999,253.63130000000001,3.7600000000000001E-2,1.5E-3,2.5000000000000001E-3,2.9899999999999999E-2]
[null,null,29,3.4099999999999998E-2,7.5499999999999998E-2,null,null,null,null,null,null,null,null,null,null,24,1.776,435.29450000000003,0.15659999999999999,3.2000000000000002E-3,4.4000000000000003E-3,7.4399999999999994E-2,null,null,null,null,24,0.56189999999999996,243.8426,3.6900000000000002E-2,1.4E-3,2.3999999999999998E-3,2.8199999999999999E-2]
[null,null,30,3.3000000000000002E-2,7.3800000000000004E-2,null,null,null,null,null,null,null,null,null,null,25,1.7222999999999999,417.8356,0.1522,3.0000000000000001E-3,4.1999999999999997E-3,6.93E-2,null,null,null,null,25,0.55020000000000002,234.054,3.6200000000000003E-2,1.2999999999999999E-3,2.3E-3,2.64E-2]
[null,null,31,3.2300000000000002E-2,7.4999999999999997E-2,null,null,null,null,null,null,null,null,null,null,26,1.6875,406.01639999999998,0.14990000000000001,2.8999999999999998E-3,4.1000000000000003E-3,6.6500000000000004E-2,null,null,null,null,26,0.53949999999999998,227.3537,3.56E-2,1.1999999999999999E-3,2.3E-3,2.53E-2]
[null,null,32,3.1600000000000003E-2,7.6300000000000007E-2,null,null,null,null,null,null,null,null,null,null,27,1.6528,394.19709999999998,0.14760000000000001,2.7000000000000001E-3,4.0000000000000001E-3,6.3700000000000007E-2,null,null,null,null,27,0.52890000000000004,220.65350000000001,3.49E-2,1.1999999999999999E-3,2.2000000000000001E-3,2.4199999999999999E-2]
[null,null,33,3.1E-2,7.7399999999999997E-2,null,null,null,null,null,null,null,null,null,null,28,1.6180000000000001,382.37779999999998,0.14530000000000001,2.5999999999999999E-3,3.8E-3,6.0900000000000003E-2,null,null,null,null,28,0.51819999999999999,213.95320000000001,3.4299999999999997E-2,1.1000000000000001E-3,2.0999999999999999E-3,2.3099999999999999E-2]
[null,null,34,3.0300000000000001E-2,7.8600000000000003E-2,null,null,null,null,null,null,null,null,null,null,29,1.5832999999999999,370.55849999999998,0.14299999999999999,2.5000000000000001E-3,3.7000000000000002E-3,5.8000000000000003E-2,null,null,null,null,29,0.50760000000000005,207.25299999999999,3.3700000000000001E-2,1E-3,2.0999999999999999E-3,2.1899999999999999E-2]
[null,null,35,2.9600000000000001E-2,7.9899999999999999E-2,null,null,null,null,null,null,null,null,null,null,30,1.5486,358.73919999999998,0.14069999999999999,2.3E-3,3.5999999999999999E-3,5.5199999999999999E-2,null,null,null,null,30,0.497,200.55269999999999,3.3099999999999997E-2,1E-3,2E-3,2.0799999999999999E-2]
[null,null,36,2.92E-2,7.9600000000000004E-2,null,null,null,null,null,null,null,null,null,null,31,1.5319,351.41640000000001,0.1404,2.3E-3,3.5000000000000001E-3,5.3800000000000001E-2,null,null,null,null,31,0.49059999999999998,196.37790000000001,3.3000000000000002E-2,1E-3,2E-3,2.01E-2]
[null,null,37,2.8799999999999999E-2,7.9399999999999998E-2,null,null,null,null,null,null,null,null,null,null,32,1.5153000000000001,344.09350000000001,0.14000000000000001,2.2000000000000001E-3,3.5000000000000001E-3,5.2499999999999998E-2,null,null,null,null,32,0.48420000000000002,192.20310000000001,3.2800000000000003E-2,8.9999999999999998E-4,1.9E-3,1.9400000000000001E-2]
[null,null,38,2.8400000000000002E-2,7.9200000000000007E-2,null,null,null,null,null,null,null,null,null,null,33,1.4986999999999999,336.7706,0.1396,2.0999999999999999E-3,3.3999999999999998E-3,5.11E-2,null,null,null,null,33,0.47789999999999999,188.0283,3.27E-2,8.9999999999999998E-4,1.9E-3,1.8700000000000001E-2]
[null,null,39,2.8000000000000001E-2,7.9000000000000001E-2,null,null,null,null,null,null,null,null,null,null,34,1.4821,329.44779999999997,0.13919999999999999,2E-3,3.3E-3,4.9700000000000001E-2,null,null,null,null,34,0.47149999999999997,183.8535,3.2500000000000001E-2,8.9999999999999998E-4,1.8E-3,1.8100000000000002E-2]
[null,null,40,2.76E-2,7.8799999999999995E-2,null,null,null,null,null,null,null,null,null,null,35,1.4654,322.12490000000003,0.1389,2E-3,3.2000000000000002E-3,4.8300000000000003E-2,null,null,null,null,35,0.4652,179.67869999999999,3.2399999999999998E-2,8.0000000000000004E-4,1.8E-3,1.7399999999999999E-2]
[null,null,41,2.7400000000000001E-2,7.9600000000000004E-2,null,null,null,null,null,null,null,null,null,null,36,1.4530000000000001,317.70389999999998,0.1389,1.9E-3,3.2000000000000002E-3,4.7500000000000001E-2,null,null,null,null,36,0.45900000000000002,177.15270000000001,3.2199999999999999E-2,8.0000000000000004E-4,1.8E-3,1.6899999999999998E-2]
[null,null,42,2.7199999999999998E-2,8.0399999999999999E-2,null,null,null,null,null,null,null,null,null,null,37,1.4406000000000001,313.28300000000002,0.13900000000000001,1.9E-3,3.2000000000000002E-3,4.6699999999999998E-2,null,null,null,null,37,0.45279999999999998,174.6268,3.2000000000000001E-2,8.0000000000000004E-4,1.8E-3,1.6500000000000001E-2]
[null,null,43,2.7E-2,8.1199999999999994E-2,null,null,null,null,null,null,null,null,null,null,38,1.4281999999999999,308.8621,0.1391,1.8E-3,3.0999999999999999E-3,4.58E-2,null,null,null,null,38,0.4466,172.10079999999999,3.1800000000000002E-2,8.0000000000000004E-4,1.6999999999999999E-3,1.6E-2]
[null,null,44,2.6800000000000001E-2,8.2000000000000003E-2,null,null,null,null,null,null,null,null,null,null,39,1.4157,304.44110000000001,0.13919999999999999,1.8E-3,3.0999999999999999E-3,4.4999999999999998E-2,null,null,null,null,39,0.4405,169.57480000000001,3.1600000000000003E-2,6.9999999999999999E-4,1.6999999999999999E-3,1.5599999999999999E-2]
[null,null,45,2.6599999999999999E-2,8.2799999999999999E-2,null,null,null,null,null,null,null,null,null,null,40,1.4033,300.02019999999999,0.13919999999999999,1.6999999999999999E-3,3.0000000000000001E-3,4.4200000000000003E-2,null,null,null,null,40,0.43430000000000002,167.0488,3.1399999999999997E-2,6.9999999999999999E-4,1.6999999999999999E-3,1.52E-2]
[null,null,46,2.6599999999999999E-2,8.2600000000000007E-2,null,null,null,null,null,null,null,null,null,null,41,1.393,297.83789999999999,0.1396,1.6999999999999999E-3,3.0000000000000001E-3,4.3900000000000002E-2,null,null,null,null,41,0.43059999999999998,165.86429999999999,3.1399999999999997E-2,6.9999999999999999E-4,1.6999999999999999E-3,1.4999999999999999E-2]
[null,null,47,2.6599999999999999E-2,8.2400000000000001E-2,null,null,null,null,null,null,null,null,null,null,42,1.3827,295.65559999999999,0.1399,1.6999999999999999E-3,3.0000000000000001E-3,4.3499999999999997E-2,null,null,null,null,42,0.4269,164.6798,3.1399999999999997E-2,6.9999999999999999E-4,1.6999999999999999E-3,1.49E-2]
[null,null,48,2.6599999999999999E-2,8.2100000000000006E-2,null,null,null,null,null,null,null,null,null,null,43,1.3724000000000001,293.47340000000003,0.14019999999999999,1.6999999999999999E-3,3.0000000000000001E-3,4.3200000000000002E-2,null,null,null,null,43,0.42320000000000002,163.49529999999999,3.1399999999999997E-2,6.9999999999999999E-4,1.6000000000000001E-3,1.4800000000000001E-2]
[null,null,49,2.6599999999999999E-2,8.1900000000000001E-2,null,null,null,null,null,null,null,null,null,null,44,1.3621000000000001,291.29109999999997,0.14050000000000001,1.6000000000000001E-3,2.8999999999999998E-3,4.2900000000000001E-2,null,null,null,null,44,0.41949999999999998,162.3108,3.15E-2,6.9999999999999999E-4,1.6000000000000001E-3,1.47E-2]
[null,null,50,2.6599999999999999E-2,8.1699999999999995E-2,null,null,null,null,null,null,null,null,null,null,45,1.3517999999999999,289.10879999999997,0.14080000000000001,1.6000000000000001E-3,2.8999999999999998E-3,4.2500000000000003E-2,null,null,null,null,45,0.4158,161.12629999999999,3.15E-2,6.9999999999999999E-4,1.6000000000000001E-3,1.4500000000000001E-2]
[null,null,51,2.6800000000000001E-2,8.2600000000000007E-2,null,null,null,null,null,null,null,null,null,null,46,1.3461000000000001,289.16629999999998,0.1416,1.6000000000000001E-3,2.8999999999999998E-3,4.2500000000000003E-2,null,null,null,null,46,0.41210000000000002,161.14080000000001,3.15E-2,5.9999999999999995E-4,1.6000000000000001E-3,1.4500000000000001E-2]
[null,null,52,2.7E-2,8.3400000000000002E-2,null,null,null,null,null,null,null,null,null,null,47,1.3403,289.22379999999998,0.1424,1.6000000000000001E-3,2.8999999999999998E-3,4.2599999999999999E-2,null,null,null,null,47,0.4083,161.15520000000001,3.15E-2,5.9999999999999995E-4,1.6000000000000001E-3,1.44E-2]
[null,null,53,2.7199999999999998E-2,8.4199999999999997E-2,null,null,null,null,null,null,null,null,null,null,48,1.3346,289.28129999999999,0.14319999999999999,1.6000000000000001E-3,2.8999999999999998E-3,4.2599999999999999E-2,null,null,null,null,48,0.40460000000000002,161.16970000000001,3.1600000000000003E-2,5.9999999999999995E-4,1.6000000000000001E-3,1.43E-2]
[null,null,54,2.7400000000000001E-2,8.5000000000000006E-2,null,null,null,null,null,null,null,null,null,null,49,1.3288,289.33879999999999,0.14399999999999999,1.6000000000000001E-3,2.8999999999999998E-3,4.2599999999999999E-2,null,null,null,null,49,0.40089999999999998,161.1841,3.1600000000000003E-2,5.9999999999999995E-4,1.6000000000000001E-3,1.43E-2]
[null,null,55,2.75E-2,8.5800000000000001E-2,null,null,null,null,null,null,null,null,null,null,50,1.3230999999999999,289.39620000000002,0.14480000000000001,1.6000000000000001E-3,2.8999999999999998E-3,4.2599999999999999E-2,null,null,null,null,50,0.39710000000000001,161.1986,3.1699999999999999E-2,5.9999999999999995E-4,1.6000000000000001E-3,1.4200000000000001E-2]
[null,null,56,2.7900000000000001E-2,8.3900000000000002E-2,null,null,null,null,null,null,null,null,null,null,51,1.3173999999999999,291.46409999999997,0.1457,1.6000000000000001E-3,2.8999999999999998E-3,4.2900000000000001E-2,null,null,null,null,51,0.39340000000000003,162.3502,3.1600000000000003E-2,5.9999999999999995E-4,1.6000000000000001E-3,1.4200000000000001E-2]
[null,null,57,2.8299999999999999E-2,8.2000000000000003E-2,null,null,null,null,null,null,null,null,null,null,52,1.3117000000000001,293.53210000000001,0.14660000000000001,1.6000000000000001E-3,3.0000000000000001E-3,4.3099999999999999E-2,null,null,null,null,52,0.38969999999999999,163.50190000000001,3.1600000000000003E-2,5.9999999999999995E-4,1.6000000000000001E-3,1.43E-2]
[null,null,58,2.86E-2,8.0199999999999994E-2,null,null,null,null,null,null,null,null,null,null,53,1.3061,295.60000000000002,0.14760000000000001,1.6000000000000001E-3,3.0000000000000001E-3,4.3400000000000001E-2,null,null,null,null,53,0.38590000000000002,164.65360000000001,3.1600000000000003E-2,5.9999999999999995E-4,1.6000000000000001E-3,1.44E-2]
[null,null,59,2.9000000000000001E-2,7.8299999999999995E-2,null,null,null,null,null,null,null,null,null,null,54,1.3004,297.66789999999997,0.14849999999999999,1.6000000000000001E-3,3.0000000000000001E-3,4.3700000000000003E-2,null,null,null,null,54,0.38219999999999998,165.80520000000001,3.1600000000000003E-2,5.9999999999999995E-4,1.6999999999999999E-3,1.44E-2]
[null,null,60,2.93E-2,7.6399999999999996E-2,null,null,null,null,null,null,null,null,null,null,55,1.2947,299.73579999999998,0.14940000000000001,1.6999999999999999E-3,3.0000000000000001E-3,4.3900000000000002E-2,null,null,null,null,55,0.3785,166.95689999999999,3.1600000000000003E-2,5.9999999999999995E-4,1.6999999999999999E-3,1.4500000000000001E-2]
[null,null,61,0.03,7.5600000000000001E-2,null,null,null,null,null,null,null,null,null,null,56,1.2785,303.63299999999998,0.1482,1.6999999999999999E-3,3.0999999999999999E-3,4.3900000000000002E-2,null,null,null,null,56,0.37490000000000001,169.17850000000001,3.15E-2,6.9999999999999999E-4,1.6999999999999999E-3,1.47E-2]
[null,null,62,3.0599999999999999E-2,7.4899999999999994E-2,null,null,null,null,null,null,null,null,null,null,57,1.2623,307.53019999999998,0.1469,1.6999999999999999E-3,3.0999999999999999E-3,4.3900000000000002E-2,null,null,null,null,57,0.37119999999999997,171.4,3.1399999999999997E-2,6.9999999999999999E-4,1.6999999999999999E-3,1.49E-2]
[null,null,63,3.1199999999999999E-2,7.4099999999999999E-2,null,null,null,null,null,null,null,null,null,null,58,1.246,311.42739999999998,0.1457,1.6999999999999999E-3,3.0999999999999999E-3,4.3900000000000002E-2,null,null,null,null,58,0.36759999999999998,173.6216,3.1300000000000001E-2,6.9999999999999999E-4,1.6999999999999999E-3,1.5100000000000001E-2]
[null,null,64,3.1899999999999998E-2,7.3400000000000007E-2,null,null,null,null,null,null,null,null,null,null,59,1.2298,315.32459999999998,0.14449999999999999,1.6999999999999999E-3,3.2000000000000002E-3,4.3900000000000002E-2,null,null,null,null,59,0.36399999999999999,175.8432,3.1199999999999999E-2,6.9999999999999999E-4,1.8E-3,1.52E-2]
[null,null,65,3.2500000000000001E-2,7.2599999999999998E-2,null,null,null,null,null,null,null,null,null,null,60,1.2136,319.2217,0.14319999999999999,1.6999999999999999E-3,3.2000000000000002E-3,4.3900000000000002E-2,null,null,null,null,60,0.36030000000000001,178.06469999999999,3.1099999999999999E-2,6.9999999999999999E-4,1.8E-3,1.54E-2]
[null,null,66,3.3099999999999997E-2,7.6499999999999999E-2,null,null,null,null,null,null,null,null,null,null,61,1.2210000000000001,326.28620000000001,0.1444,1.8E-3,3.3E-3,4.53E-2,null,null,null,null,61,0.3639,181.7269,3.2000000000000001E-2,6.9999999999999999E-4,1.8E-3,1.61E-2]
[null,null,67,3.3700000000000001E-2,8.0399999999999999E-2,null,null,null,null,null,null,null,null,null,null,62,1.2283999999999999,333.35070000000002,0.14549999999999999,1.8E-3,3.3E-3,4.6800000000000001E-2,null,null,null,null,62,0.36759999999999998,185.38910000000001,3.2899999999999999E-2,6.9999999999999999E-4,1.9E-3,1.6799999999999999E-2]
[null,null,68,3.4299999999999997E-2,8.4199999999999997E-2,null,null,null,null,null,null,null,null,null,null,63,1.2358,340.41520000000003,0.1467,1.8E-3,3.3999999999999998E-3,4.8300000000000003E-2,null,null,null,null,63,0.37119999999999997,189.0513,3.3799999999999997E-2,6.9999999999999999E-4,1.9E-3,1.7500000000000002E-2]
[null,null,69,3.5000000000000003E-2,8.8099999999999998E-2,null,null,null,null,null,null,null,null,null,null,64,1.2432000000000001,347.47969999999998,0.1479,1.8E-3,3.5000000000000001E-3,4.9700000000000001E-2,null,null,null,null,64,0.37480000000000002,192.71340000000001,3.4700000000000002E-2,8.0000000000000004E-4,1.9E-3,1.8200000000000001E-2]
[null,null,70,3.56E-2,9.1999999999999998E-2,null,null,null,null,null,null,null,null,null,null,65,1.2505999999999999,354.54419999999999,0.14899999999999999,1.9E-3,3.5999999999999999E-3,5.1200000000000002E-2,null,null,null,null,65,0.37840000000000001,196.37559999999999,3.56E-2,8.0000000000000004E-4,2E-3,1.89E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,66,1.2948,361.2833,0.15240000000000001,1.9E-3,3.5999999999999999E-3,5.3699999999999998E-2,null,null,null,null,66,0.38040000000000002,200.17910000000001,3.5000000000000003E-2,8.0000000000000004E-4,2E-3,1.9099999999999999E-2]
[null,"* Includes motorcycles & motorhomes",null,null,null,null,null,null,null,null,null,null,null,null,null,67,1.3391,368.02229999999997,0.15590000000000001,2E-3,3.7000000000000002E-3,5.6300000000000003E-2,null,null,null,null,67,0.38229999999999997,203.98269999999999,3.44E-2,8.0000000000000004E-4,2E-3,1.9400000000000001E-2]
[null,"Note: Five mph is best estimate for idling",null,null,null,null,null,null,null,null,null,null,null,null,null,68,1.3833,374.76139999999998,0.1593,2E-3,3.8E-3,5.8799999999999998E-2,null,null,null,null,68,0.38429999999999997,207.78620000000001,3.3799999999999997E-2,8.0000000000000004E-4,2.0999999999999999E-3,1.9699999999999999E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,69,1.4275,381.50040000000001,0.16270000000000001,2E-3,3.8E-3,6.13E-2,null,null,null,null,69,0.38629999999999998,211.58969999999999,3.3300000000000003E-2,8.0000000000000004E-4,2.0999999999999999E-3,1.9900000000000001E-2]
[null,"Source: California Air Resources Board,",null,null,null,null,null,null,null,null,null,null,null,null,null,70,1.4718,388.23950000000002,0.1661,2.0999999999999999E-3,3.8999999999999998E-3,6.3799999999999996E-2,null,null,null,null,70,0.38819999999999999,215.39320000000001,3.27E-2,8.0000000000000004E-4,2.2000000000000001E-3,2.0199999999999999E-2]
[null,"EMFAC2014, 2016 & 2036 average"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Truck",0,0.88400000000000001,15.894299999999999,0.16980000000000001,4.0000000000000002E-4,2.0000000000000001E-4,7.46E-2,null,null,null,"Truck",0,0.20150000000000001,9.6105,0.16200000000000001,2.0000000000000001E-4,1E-4,1.18E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,5.1981000000000002,2078.7487000000001,6.0007000000000001,8.6599999999999996E-2,1.9599999999999999E-2,0.88629999999999998,null,null,null,null,5,3.5072000000000001,1907.1744000000001,6.8606999999999996,1.0999999999999999E-2,1.6799999999999999E-2,0.32090000000000002]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6,4.9645999999999999,2025.2270000000001,5.9078999999999997,8.6599999999999996E-2,1.9099999999999999E-2,0.8538,null,null,null,null,6,3.3250999999999999,1859.4917,6.5674999999999999,1.0500000000000001E-2,1.6500000000000001E-2,0.30640000000000001]
[null,null,"NUMBER OF FATALITIES",null,null,null,null,null,null,null,null,null,null,null,null,7,4.7312000000000003,1971.7054000000001,5.8151000000000002,8.6699999999999999E-2,1.8599999999999998E-2,0.82130000000000003,null,null,null,null,7,3.1431,1811.8090999999999,6.2744,1.01E-2,1.61E-2,0.29189999999999999]
[null,null,"(events/accident)",null,null,null,null,null,null,null,null,null,null,null,null,8,4.4977,1918.1838,5.7222999999999997,8.6800000000000002E-2,1.8100000000000002E-2,0.78879999999999995,null,null,null,null,8,2.9609999999999999,1764.1265000000001,5.9812000000000003,9.5999999999999992E-3,1.5699999999999999E-2,0.27739999999999998]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9,4.2641999999999998,1864.6622,5.6295000000000002,8.6900000000000005E-2,1.7600000000000001E-2,0.75629999999999997,null,null,null,null,9,2.7789999999999999,1716.4439,5.6879999999999997,9.1999999999999998E-3,1.5299999999999999E-2,0.26290000000000002]
[null,null,"Accident Type","Urban","Suburban","Rural","Average",null,null,null,null,null,null,null,null,10,4.0308000000000002,1811.1405999999999,5.5366999999999997,8.6900000000000005E-2,1.7100000000000001E-2,0.72389999999999999,null,null,null,null,10,2.597,1668.7612999999999,5.3948,8.6999999999999994E-3,1.4999999999999999E-2,0.24840000000000001]
[null,null,"Fatal Accident",1.0900000000000001,1.08,1.1399999999999999,1.1100000000000001,null,null,null,null,null,null,null,null,11,3.8317999999999999,1684.0728999999999,5.0221999999999998,7.8899999999999998E-2,1.6E-2,0.65110000000000001,null,null,null,null,11,2.3246000000000002,1549.8034,4.7725,8.3000000000000001E-3,1.4E-2,0.2253]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12,3.6328,1557.0053,4.5077999999999996,7.0900000000000005E-2,1.49E-2,0.57840000000000003,null,null,null,null,12,2.0522,1430.8453999999999,4.1501000000000001,7.9000000000000008E-3,1.2999999999999999E-2,0.20230000000000001]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,13,3.4338000000000002,1429.9376,3.9933000000000001,6.2799999999999995E-2,1.37E-2,0.50560000000000005,null,null,null,null,13,1.7799,1311.8875,3.5278,7.4999999999999997E-3,1.21E-2,0.1792]
[null,null,"NUMBER OF INJURIES",null,null,null,null,null,null,null,null,null,null,null,null,14,3.2347999999999999,1302.8698999999999,3.4788000000000001,5.4800000000000001E-2,1.26E-2,0.43290000000000001,null,null,null,null,14,1.5075000000000001,1192.9295999999999,2.9055,7.1000000000000004E-3,1.11E-2,0.15609999999999999]
[null,null,"(events/accident)",null,null,null,null,null,null,null,null,null,null,null,null,15,3.0358000000000001,1175.8022000000001,2.9643000000000002,4.6800000000000001E-2,1.14E-2,0.36009999999999998,null,null,null,null,15,1.2352000000000001,1073.9717000000001,2.2831000000000001,6.7000000000000002E-3,1.0200000000000001E-2,0.1331]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,16,2.9594,1149.78,2.8980999999999999,4.5199999999999997E-2,1.12E-2,0.33639999999999998,null,null,null,null,16,1.1707000000000001,1044.4852000000001,2.1133000000000002,6.3E-3,9.9000000000000008E-3,0.1231]
[null,null,"Accident Type","Urban","Suburban","Rural","Average",null,null,null,null,null,null,null,null,17,2.883,1123.7577000000001,2.8317999999999999,4.36E-2,1.0999999999999999E-2,0.31259999999999999,null,null,null,null,17,1.1062000000000001,1014.9987,1.9435,5.8999999999999999E-3,9.7000000000000003E-3,0.113]
[null,null,"Fatal Accident",0.81,0.82,1.1200000000000001,0.95,null,null,null,null,null,null,null,null,18,2.8066,1097.7354,2.7656000000000001,4.2000000000000003E-2,1.0699999999999999E-2,0.2888,null,null,null,null,18,1.0418000000000001,985.51220000000001,1.7737000000000001,5.4999999999999997E-3,9.4000000000000004E-3,0.10299999999999999]
[null,null,"Injury Accident",1.44,1.43,1.5,1.44,null,null,null,null,null,null,null,null,19,2.7302,1071.7130999999999,2.6993999999999998,4.0500000000000001E-2,1.0500000000000001E-2,0.26500000000000001,null,null,null,null,19,0.97729999999999995,956.02570000000003,1.6039000000000001,5.1000000000000004E-3,9.1999999999999998E-3,9.2999999999999999E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,20,2.6537999999999999,1045.6908000000001,2.6332,3.8899999999999997E-2,1.0200000000000001E-2,0.24129999999999999,null,null,null,null,20,0.91279999999999994,926.53909999999996,1.4340999999999999,4.7000000000000002E-3,8.8999999999999999E-3,8.3000000000000004E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,21,2.6002999999999998,1002.0956,2.4211,3.5000000000000003E-2,9.7999999999999997E-3,0.22159999999999999,null,null,null,null,21,0.87780000000000002,874.51620000000003,1.2529999999999999,4.4000000000000003E-3,8.3999999999999995E-3,7.4800000000000005E-2]
[null,null,"NUMBER OF VEHICLES INVOLVED",null,null,null,null,null,null,null,null,null,null,null,null,22,2.5468000000000002,958.50049999999999,2.2090999999999998,3.1099999999999999E-2,9.4000000000000004E-3,0.2019,null,null,null,null,22,0.84279999999999999,822.49329999999998,1.0718000000000001,4.1000000000000003E-3,7.9000000000000008E-3,6.6600000000000006E-2]
[null,null,"(events/accident)",null,null,null,null,null,null,null,null,null,null,null,null,23,2.4933000000000001,914.90530000000001,1.9971000000000001,2.7199999999999998E-2,8.9999999999999993E-3,0.1822,null,null,null,null,23,0.80769999999999997,770.47040000000004,0.89070000000000005,3.8E-3,7.4000000000000003E-3,5.8400000000000001E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,24,2.4398,871.31010000000003,1.7849999999999999,2.3300000000000001E-2,8.6E-3,0.16259999999999999,null,null,null,null,24,0.77270000000000005,718.44759999999997,0.70960000000000001,3.5000000000000001E-3,6.8999999999999999E-3,5.0200000000000002E-2]
[null,null,"Accident Type","Urban","Suburban","Rural","Average",null,null,null,null,null,null,null,null,25,2.3864000000000001,827.71500000000003,1.573,1.9400000000000001E-2,8.0999999999999996E-3,0.1429,null,null,null,null,25,0.73770000000000002,666.42470000000003,0.52839999999999998,3.0999999999999999E-3,6.4000000000000003E-3,4.2000000000000003E-2]
[null,null,"Fatal Accident",1.51,1.69,1.58,1.63,null,null,null,null,null,null,null,null,26,2.3439999999999999,810.58399999999995,1.532,1.8700000000000001E-2,8.0000000000000002E-3,0.13639999999999999,null,null,null,null,26,0.72070000000000001,654.11829999999998,0.49490000000000001,3.0000000000000001E-3,6.3E-3,3.9899999999999998E-2]
[null,null,"Injury Accident",1.82,2.1,1.59,1.99,null,null,null,null,null,null,null,null,27,2.3016999999999999,793.45299999999997,1.4911000000000001,1.7999999999999999E-2,7.7999999999999996E-3,0.12989999999999999,null,null,null,null,27,0.70379999999999998,641.81200000000001,0.46129999999999999,2.8999999999999998E-3,6.1999999999999998E-3,3.78E-2]
[null,null,"PDO Accident",1.8,2.0299999999999998,1.59,1.96,null,null,null,null,null,null,null,null,28,2.2593000000000001,776.322,1.4500999999999999,1.7299999999999999E-2,7.6E-3,0.1234,null,null,null,null,28,0.68689999999999996,629.50570000000005,0.42780000000000001,2.8E-3,6.1000000000000004E-3,3.5799999999999998E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,29,2.2170000000000001,759.19100000000003,1.4092,1.67E-2,7.4999999999999997E-3,0.1169,null,null,null,null,29,0.67,617.19939999999997,0.39419999999999999,2.5999999999999999E-3,6.0000000000000001E-3,3.3700000000000001E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,30,2.1747000000000001,742.06,1.3682000000000001,1.6E-2,7.3000000000000001E-3,0.1104,null,null,null,null,30,0.65310000000000001,604.8931,0.36070000000000002,2.5000000000000001E-3,5.7999999999999996E-3,3.1600000000000003E-2]
[null,null,"DISTRIBUTION OF ACCIDENT TYPES",null,null,null,null,null,null,null,null,null,null,null,null,31,2.1326000000000001,752.04190000000006,1.444,1.6799999999999999E-2,7.4000000000000003E-3,0.1096,null,null,null,null,31,0.64580000000000004,624.58230000000003,0.36459999999999998,2.5000000000000001E-3,6.0000000000000001E-3,3.1800000000000002E-2]
[null,null,"(percent of accidents)",null,null,null,null,null,null,null,null,null,null,null,null,32,2.0905,762.02380000000005,1.5198,1.77E-2,7.4999999999999997E-3,0.1087,null,null,null,null,32,0.63859999999999995,644.27149999999995,0.36849999999999999,2.5999999999999999E-3,6.1999999999999998E-3,3.2000000000000001E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,33,2.0484,772.00570000000005,1.5954999999999999,1.8499999999999999E-2,7.4999999999999997E-3,0.1079,null,null,null,null,33,0.63129999999999997,663.96069999999997,0.3725,2.5999999999999999E-3,6.3E-3,3.2199999999999999E-2]
[null,null,"Accident Type","Urban","Suburban","Rural","Average",null,null,null,null,null,null,null,null,34,2.0064000000000002,781.98770000000002,1.6713,1.9400000000000001E-2,7.6E-3,0.1071,null,null,null,null,34,0.62409999999999999,683.6499,0.37640000000000001,2.5999999999999999E-3,6.4999999999999997E-3,3.2399999999999998E-2]
[null,null,"Fatal Accident",1.18E-2,4.4999999999999997E-3,1.9199999999999998E-2,7.1000000000000004E-3,null,null,null,null,null,null,null,null,35,1.9642999999999999,791.96960000000001,1.7471000000000001,2.0199999999999999E-2,7.7000000000000002E-3,0.1062,null,null,null,null,35,0.61680000000000001,703.33910000000003,0.38030000000000003,2.5999999999999999E-3,6.7000000000000002E-3,3.2599999999999997E-2]
[null,null,"Injury Accident",0.3493,0.33090000000000003,0.38250000000000001,0.33979999999999999,null,null,null,null,null,null,null,null,36,1.9353,788.75580000000002,1.7522,2.06E-2,7.7000000000000002E-3,0.10390000000000001,null,null,null,null,36,0.59889999999999999,704.5951,0.36659999999999998,2.5999999999999999E-3,6.7000000000000002E-3,3.1399999999999997E-2]
[null,null,"PDO Accident",0.63890000000000002,0.66449999999999998,0.59830000000000005,0.65310000000000001,null,null,null,null,null,null,null,null,37,1.9064000000000001,785.54200000000003,1.7573000000000001,2.1000000000000001E-2,7.6E-3,0.10150000000000001,null,null,null,null,37,0.58089999999999997,705.85109999999997,0.35289999999999999,2.5999999999999999E-3,6.7000000000000002E-3,3.0200000000000001E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,38,1.8774,782.32820000000004,1.7624,2.1299999999999999E-2,7.6E-3,9.9099999999999994E-2,null,null,null,null,38,0.56289999999999996,707.10709999999995,0.3392,2.5999999999999999E-3,6.7000000000000002E-3,2.9100000000000001E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,39,1.8485,779.11440000000005,1.7676000000000001,2.1700000000000001E-2,7.6E-3,9.6699999999999994E-2,null,null,null,null,39,0.54500000000000004,708.36300000000006,0.32550000000000001,2.5000000000000001E-3,6.7000000000000002E-3,2.7900000000000001E-2]
[null,"Source: California Department of Transportation,TASAS Unit, 2010 to 2013 average",null,null,null,null,null,null,null,null,null,null,null,null,null,40,1.8194999999999999,775.90060000000005,1.7726999999999999,2.2100000000000002E-2,7.4999999999999997E-3,9.4399999999999998E-2,null,null,null,null,40,0.52700000000000002,709.61900000000003,0.31180000000000002,2.5000000000000001E-3,6.7000000000000002E-3,2.6700000000000002E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,41,1.7830999999999999,783.24540000000002,1.8214999999999999,2.2800000000000001E-2,7.6E-3,9.3399999999999997E-2,null,null,null,null,41,0.51180000000000003,720.80370000000005,0.30769999999999997,2.5000000000000001E-3,6.8999999999999999E-3,2.6200000000000001E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,42,1.7465999999999999,790.59019999999998,1.8703000000000001,2.3400000000000001E-2,7.7000000000000002E-3,9.2299999999999993E-2,null,null,null,null,42,0.4965,731.98839999999996,0.30359999999999998,2.5999999999999999E-3,7.0000000000000001E-3,2.5700000000000001E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,43,1.7101999999999999,797.93499999999995,1.9191,2.41E-2,7.7000000000000002E-3,9.1300000000000006E-2,null,null,null,null,43,0.48130000000000001,743.17309999999998,0.29949999999999999,2.5999999999999999E-3,7.1000000000000004E-3,2.52E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,44,1.6737,805.27970000000005,1.9679,2.4799999999999999E-2,7.7999999999999996E-3,9.0300000000000005E-2,null,null,null,null,44,0.46600000000000003,754.3578,0.2954,2.5999999999999999E-3,7.1999999999999998E-3,2.47E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,45,1.6373,812.62450000000001,2.0167999999999999,2.5499999999999998E-2,7.9000000000000008E-3,8.9300000000000004E-2,null,null,null,null,45,0.45079999999999998,765.54250000000002,0.2913,2.7000000000000001E-3,7.3000000000000001E-3,2.4199999999999999E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,46,1.6085,809.08510000000001,2.0512999999999999,2.5899999999999999E-2,7.7999999999999996E-3,8.8499999999999995E-2,null,null,null,null,46,0.43440000000000001,765.44470000000001,0.2853,2.7000000000000001E-3,7.3000000000000001E-3,2.3400000000000001E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,47,1.5797000000000001,805.54560000000004,2.0859000000000001,2.64E-2,7.7999999999999996E-3,8.7599999999999997E-2,null,null,null,null,47,0.41810000000000003,765.34680000000003,0.27939999999999998,2.7000000000000001E-3,7.3000000000000001E-3,2.2599999999999999E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,48,1.5509999999999999,802.00620000000004,2.1204999999999998,2.6800000000000001E-2,7.7999999999999996E-3,8.6800000000000002E-2,null,null,null,null,48,0.4017,765.24900000000002,0.27339999999999998,2.8E-3,7.3000000000000001E-3,2.18E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,49,1.5222,798.46669999999995,2.1549999999999998,2.7300000000000001E-2,7.7999999999999996E-3,8.5999999999999993E-2,null,null,null,null,49,0.38540000000000002,765.15110000000004,0.26750000000000002,2.8E-3,7.3000000000000001E-3,2.1000000000000001E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,50,1.4935,794.92729999999995,2.1896,2.7699999999999999E-2,7.7000000000000002E-3,8.5199999999999998E-2,null,null,null,null,50,0.36899999999999999,765.05330000000004,0.26150000000000001,2.8E-3,7.3000000000000001E-3,2.0199999999999999E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,51,1.4732000000000001,804.87220000000002,2.2174,2.93E-2,7.7999999999999996E-3,8.5099999999999995E-2,null,null,null,null,51,0.3589,772.93799999999999,0.25540000000000002,2.8E-3,7.4000000000000003E-3,1.9599999999999999E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,52,1.4529000000000001,814.81709999999998,2.2452999999999999,3.0800000000000001E-2,7.9000000000000008E-3,8.5000000000000006E-2,null,null,null,null,52,0.3488,780.82270000000005,0.24929999999999999,2.8E-3,7.4999999999999997E-3,1.9E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,53,1.4326000000000001,824.76199999999994,2.2730999999999999,3.2300000000000002E-2,8.0000000000000002E-3,8.4900000000000003E-2,null,null,null,null,53,0.33879999999999999,788.70749999999998,0.24329999999999999,2.8E-3,7.6E-3,1.84E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,54,1.4124000000000001,834.70690000000002,2.3010000000000002,3.3799999999999997E-2,8.0999999999999996E-3,8.4900000000000003E-2,null,null,null,null,54,0.32869999999999999,796.59220000000005,0.23719999999999999,2.8E-3,7.7000000000000002E-3,1.78E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,55,1.3920999999999999,844.65179999999998,2.3288000000000002,3.5299999999999998E-2,8.2000000000000007E-3,8.48E-2,null,null,null,null,55,0.31859999999999999,804.4769,0.2311,2.8E-3,7.7000000000000002E-3,1.7100000000000001E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,56,1.4034,827.19539999999995,2.2073,3.4500000000000003E-2,8.0000000000000002E-3,8.3199999999999996E-2,null,null,null,null,56,0.31340000000000001,779.81060000000002,0.21729999999999999,2.7000000000000001E-3,7.4999999999999997E-3,1.6299999999999999E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,57,1.4147000000000001,809.73910000000001,2.0857999999999999,3.3799999999999997E-2,7.9000000000000008E-3,8.1500000000000003E-2,null,null,null,null,57,0.30819999999999997,755.14419999999996,0.2034,2.5999999999999999E-3,7.3000000000000001E-3,1.54E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,58,1.4259999999999999,792.28269999999998,1.9642999999999999,3.3000000000000002E-2,7.7000000000000002E-3,7.9899999999999999E-2,null,null,null,null,58,0.30299999999999999,730.47789999999998,0.18959999999999999,2.5000000000000001E-3,7.0000000000000001E-3,1.46E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,59,1.4373,774.82640000000004,1.8428,3.2199999999999999E-2,7.6E-3,7.8299999999999995E-2,null,null,null,null,59,0.29780000000000001,705.81150000000002,0.17580000000000001,2.3999999999999998E-3,6.7999999999999996E-3,1.37E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,60,1.4486000000000001,757.37,1.7213000000000001,3.1399999999999997E-2,7.4000000000000003E-3,7.6600000000000001E-2,null,null,null,null,60,0.29260000000000003,681.14520000000005,0.16189999999999999,2.3E-3,6.6E-3,1.29E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,61,1.4697,751.83439999999996,1.6368,2.9000000000000001E-2,7.4000000000000003E-3,7.5600000000000001E-2,null,null,null,null,61,0.29670000000000002,666.11599999999999,0.1573,2.3E-3,6.4000000000000003E-3,1.2800000000000001E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,62,1.4908999999999999,746.29880000000003,1.5524,2.6499999999999999E-2,7.3000000000000001E-3,7.4499999999999997E-2,null,null,null,null,62,0.30080000000000001,651.08680000000004,0.1527,2.2000000000000001E-3,6.3E-3,1.2699999999999999E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,63,1.512,740.76319999999998,1.468,2.41E-2,7.3000000000000001E-3,7.3400000000000007E-2,null,null,null,null,63,0.30499999999999999,636.0575,0.14810000000000001,2.2000000000000001E-3,6.1999999999999998E-3,1.26E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,64,1.5331999999999999,735.22760000000005,1.3835999999999999,2.1600000000000001E-2,7.1999999999999998E-3,7.2400000000000006E-2,null,null,null,null,64,0.30909999999999999,621.02829999999994,0.1434,2.0999999999999999E-3,6.0000000000000001E-3,1.2500000000000001E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,65,1.5544,729.69200000000001,1.2991999999999999,1.9099999999999999E-2,7.1999999999999998E-3,7.1300000000000002E-2,null,null,null,null,65,0.31319999999999998,605.9991,0.13880000000000001,2.0999999999999999E-3,5.8999999999999999E-3,1.2500000000000001E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,66,1.5251999999999999,769.92759999999998,1.462,2.0299999999999999E-2,7.6E-3,7.3499999999999996E-2,null,null,null,null,66,0.30470000000000003,649.32389999999998,0.15240000000000001,2.2000000000000001E-3,6.3E-3,1.3299999999999999E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,67,1.4961,810.16330000000005,1.6247,2.1399999999999999E-2,7.9000000000000008E-3,7.5700000000000003E-2,null,null,null,null,67,0.29620000000000002,692.64869999999996,0.16600000000000001,2.3999999999999998E-3,6.7000000000000002E-3,1.4200000000000001E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,68,1.4670000000000001,850.39890000000003,1.7874000000000001,2.2599999999999999E-2,8.3000000000000001E-3,7.7799999999999994E-2,null,null,null,null,68,0.28770000000000001,735.97360000000003,0.17960000000000001,2.5999999999999999E-3,7.1000000000000004E-3,1.4999999999999999E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,69,1.4378,890.63459999999998,1.9501999999999999,2.3699999999999999E-2,8.6999999999999994E-3,0.08,null,null,null,null,69,0.27910000000000001,779.29840000000002,0.1933,2.7000000000000001E-3,7.4999999999999997E-3,1.5900000000000001E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,70,1.4087000000000001,930.87019999999995,2.1128999999999998,2.4799999999999999E-2,9.1000000000000004E-3,8.2199999999999995E-2,null,null,null,null,70,0.27060000000000001,822.6232,0.2069,2.8999999999999998E-3,7.9000000000000008E-3,1.67E-2]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Bus",0,0.91769999999999996,7.0526,0.1729,1E-4,1E-4,5.8900000000000001E-2,null,null,null,"Bus",0,0.58509999999999995,9.1494999999999997,0.29239999999999999,1E-4,1E-4,3.9800000000000002E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,19.5716,3427.7168999999999,22.0898,0.41560000000000002,2.7199999999999998E-2,3.1109,null,null,null,null,5,9.8073999999999995,2999.6012000000001,5.2920999999999996,3.6799999999999999E-2,2.3900000000000001E-2,0.38700000000000001]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6,18.614000000000001,3345.9708000000001,21.156199999999998,0.39700000000000002,2.6700000000000002E-2,2.9232999999999998,null,null,null,null,6,9.1891999999999996,2922.623,5.0911999999999997,3.4799999999999998E-2,2.3400000000000001E-2,0.3644]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7,17.656400000000001,3264.2247000000002,20.2227,0.3785,2.6100000000000002E-2,2.7357,null,null,null,null,7,8.5709999999999997,2845.6446999999998,4.8902999999999999,3.2899999999999999E-2,2.2800000000000001E-2,0.3417]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8,16.698799999999999,3182.4787000000001,19.289200000000001,0.36,2.5499999999999998E-2,2.548,null,null,null,null,8,7.9528999999999996,2768.6664999999998,4.6894,3.09E-2,2.23E-2,0.31909999999999999]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9,15.741099999999999,3100.7325999999998,18.355599999999999,0.34150000000000003,2.5000000000000001E-2,2.3603999999999998,null,null,null,null,9,7.3346999999999998,2691.6882999999998,4.4885999999999999,2.8899999999999999E-2,2.18E-2,0.2964]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10,14.7835,3018.9865,17.4221,0.32300000000000001,2.4400000000000002E-2,2.1728000000000001,null,null,null,null,10,6.7165999999999997,2614.71,4.2877000000000001,2.7E-2,2.12E-2,0.27379999999999999]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11,13.961600000000001,2881.3137999999999,16.5063,0.3034,2.3199999999999998E-2,1.9877,null,null,null,null,11,6.1349,2484.7098000000001,3.9697,2.52E-2,2.01E-2,0.25119999999999998]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12,13.1396,2743.6410999999998,15.5905,0.2838,2.1999999999999999E-2,1.8026,null,null,null,null,12,5.5533000000000001,2354.7094999999999,3.6516999999999999,2.3400000000000001E-2,1.89E-2,0.2286]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,13,12.3177,2605.9684000000002,14.674799999999999,0.26419999999999999,2.0799999999999999E-2,1.6174999999999999,null,null,null,null,13,4.9715999999999996,2224.7093,3.3336999999999999,2.1700000000000001E-2,1.78E-2,0.20599999999999999]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,14,11.495699999999999,2468.2957000000001,13.759,0.24460000000000001,1.9599999999999999E-2,1.4323999999999999,null,null,null,null,14,4.3899999999999997,2094.7089999999998,3.0156999999999998,1.9900000000000001E-2,1.66E-2,0.18329999999999999]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,15,10.6738,2330.623,12.8432,0.22500000000000001,1.84E-2,1.2474000000000001,null,null,null,null,15,3.8083,1964.7088000000001,2.6977000000000002,1.8200000000000001E-2,1.54E-2,0.16070000000000001]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,16,10.623100000000001,2266.5115999999998,12.7714,0.21929999999999999,1.7500000000000002E-2,1.1679999999999999,null,null,null,null,16,3.6564000000000001,1904.7757999999999,2.5065,1.7999999999999999E-2,1.4500000000000001E-2,0.1489]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,17,10.5725,2202.4002,12.6995,0.21360000000000001,1.67E-2,1.0887,null,null,null,null,17,3.5045000000000002,1844.8427999999999,2.3153000000000001,1.7899999999999999E-2,1.35E-2,0.13700000000000001]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,18,10.521800000000001,2138.2887000000001,12.627700000000001,0.2079,1.5800000000000002E-2,1.0093000000000001,null,null,null,null,18,3.3525999999999998,1784.9097999999999,2.1240999999999999,1.78E-2,1.26E-2,0.12509999999999999]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,19,10.4712,2074.1772999999998,12.5558,0.20219999999999999,1.4999999999999999E-2,0.93,null,null,null,null,19,3.2006000000000001,1724.9766999999999,1.9328000000000001,1.7600000000000001E-2,1.1599999999999999E-2,0.1133]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,20,10.420500000000001,2010.0658000000001,12.484,0.19650000000000001,1.41E-2,0.85060000000000002,null,null,null,null,20,3.0487000000000002,1665.0436999999999,1.7416,1.7500000000000002E-2,1.0699999999999999E-2,0.1014]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,21,8.8915000000000006,1886.2217000000001,11.133100000000001,0.16900000000000001,1.3899999999999999E-2,0.73109999999999997,null,null,null,null,21,2.5386000000000002,1582.5119999999999,1.601,1.4800000000000001E-2,1.09E-2,9.2899999999999996E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,22,7.3624999999999998,1762.3776,9.7822999999999993,0.1416,1.37E-2,0.61150000000000004,null,null,null,null,22,2.0285000000000002,1499.9802999999999,1.4603999999999999,1.2200000000000001E-2,1.11E-2,8.43E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,23,5.8334000000000001,1638.5335,8.4314,0.1142,1.34E-2,0.49199999999999999,null,null,null,null,23,1.5183,1417.4485999999999,1.3197000000000001,9.4999999999999998E-3,1.14E-2,7.5800000000000006E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,24,4.3044000000000002,1514.6894,7.0805999999999996,8.6800000000000002E-2,1.32E-2,0.37240000000000001,null,null,null,null,24,1.0082,1334.9168999999999,1.1791,6.7999999999999996E-3,1.1599999999999999E-2,6.7299999999999999E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,25,2.7753999999999999,1390.8452,5.7297000000000002,5.9400000000000001E-2,1.2999999999999999E-2,0.25290000000000001,null,null,null,null,25,0.49809999999999999,1252.3851999999999,1.0385,4.1000000000000003E-3,1.18E-2,5.8700000000000002E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,26,2.7002000000000002,1372.4617000000001,5.6623000000000001,5.7599999999999998E-2,1.2800000000000001E-2,0.2422,null,null,null,null,26,0.47760000000000002,1237.6052,0.97540000000000004,4.0000000000000001E-3,1.17E-2,5.5899999999999998E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,27,2.625,1354.0781999999999,5.5949,5.5800000000000002E-2,1.26E-2,0.23150000000000001,null,null,null,null,27,0.45710000000000001,1222.8253,0.91239999999999999,3.8999999999999998E-3,1.15E-2,5.3100000000000001E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,28,2.5497999999999998,1335.6947,5.5274000000000001,5.3900000000000003E-2,1.24E-2,0.2208,null,null,null,null,28,0.43659999999999999,1208.0454,0.84930000000000005,3.8E-3,1.14E-2,5.0299999999999997E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,29,2.4746999999999999,1317.3112000000001,5.46,5.21E-2,1.23E-2,0.2102,null,null,null,null,29,0.41620000000000001,1193.2654,0.7863,3.7000000000000002E-3,1.1299999999999999E-2,4.7399999999999998E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,30,2.3995000000000002,1298.9277,5.3925999999999998,5.0299999999999997E-2,1.21E-2,0.19950000000000001,null,null,null,null,30,0.3957,1178.4855,0.72330000000000005,3.5999999999999999E-3,1.11E-2,4.4600000000000001E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,31,2.3420000000000001,1282.7141999999999,5.3486000000000002,4.9200000000000001E-2,1.2E-2,0.19159999999999999,null,null,null,null,31,0.37990000000000002,1165.3188,0.68730000000000002,3.5000000000000001E-3,1.0999999999999999E-2,4.24E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,32,2.2845,1266.5008,5.3047000000000004,4.8000000000000001E-2,1.18E-2,0.18360000000000001,null,null,null,null,32,0.36420000000000002,1152.1522,0.65129999999999999,3.5000000000000001E-3,1.09E-2,4.0099999999999997E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,33,2.2269999999999999,1250.2873999999999,5.2607999999999997,4.6899999999999997E-2,1.17E-2,0.1757,null,null,null,null,33,0.34849999999999998,1138.9856,0.61539999999999995,3.3999999999999998E-3,1.0800000000000001E-2,3.7900000000000003E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,34,2.1695000000000002,1234.0739000000001,5.2168999999999999,4.5699999999999998E-2,1.1599999999999999E-2,0.1678,null,null,null,null,34,0.3327,1125.819,0.57940000000000003,3.3E-3,1.06E-2,3.56E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,35,2.1120000000000001,1217.8605,5.1729000000000003,4.4499999999999998E-2,1.14E-2,0.1598,null,null,null,null,35,0.317,1112.6523,0.54349999999999998,3.3E-3,1.0500000000000001E-2,3.3399999999999999E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,36,2.0857000000000001,1213.3793000000001,5.0994000000000002,4.3700000000000003E-2,1.14E-2,0.15570000000000001,null,null,null,null,36,0.30980000000000002,1109.2246,0.52249999999999996,3.2000000000000002E-3,1.0500000000000001E-2,3.1899999999999998E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,37,2.0594999999999999,1208.8979999999999,5.0259,4.2900000000000001E-2,1.1299999999999999E-2,0.15160000000000001,null,null,null,null,37,0.30259999999999998,1105.7968000000001,0.50149999999999995,3.2000000000000002E-3,1.04E-2,3.0499999999999999E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,38,2.0331999999999999,1204.4168,4.9523999999999999,4.2099999999999999E-2,1.1299999999999999E-2,0.14749999999999999,null,null,null,null,38,0.29549999999999998,1102.3689999999999,0.48049999999999998,3.0999999999999999E-3,1.04E-2,2.9000000000000001E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,39,2.0068999999999999,1199.9356,4.8788,4.1300000000000003E-2,1.12E-2,0.1434,null,null,null,null,39,0.2883,1098.9412,0.45950000000000002,3.0999999999999999E-3,1.04E-2,2.76E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,1.9805999999999999,1195.4543000000001,4.8052999999999999,4.0500000000000001E-2,1.12E-2,0.13930000000000001,null,null,null,null,40,0.28110000000000002,1095.5135,0.4385,3.0000000000000001E-3,1.03E-2,2.6200000000000001E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,41,1.9689000000000001,1187.5853999999999,4.7070999999999996,3.9699999999999999E-2,1.11E-2,0.13619999999999999,null,null,null,null,41,0.2757,1088.6622,0.42170000000000002,3.0000000000000001E-3,1.03E-2,2.4899999999999999E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,42,1.9571000000000001,1179.7165,4.6089000000000002,3.8899999999999997E-2,1.0999999999999999E-2,0.13300000000000001,null,null,null,null,42,0.2702,1081.8108999999999,0.40500000000000003,2.8999999999999998E-3,1.0200000000000001E-2,2.3699999999999999E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,43,1.9453,1171.8476000000001,4.5106000000000002,3.8199999999999998E-2,1.09E-2,0.1298,null,null,null,null,43,0.26479999999999998,1074.9595999999999,0.38829999999999998,2.8999999999999998E-3,1.01E-2,2.24E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,44,1.9336,1163.9786999999999,4.4123999999999999,3.7400000000000003E-2,1.0800000000000001E-2,0.12670000000000001,null,null,null,null,44,0.25929999999999997,1068.1083000000001,0.3715,2.8E-3,0.01,2.12E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,45,1.9218,1156.1098,4.3141999999999996,3.6700000000000003E-2,1.0800000000000001E-2,0.1235,null,null,null,null,45,0.25390000000000001,1061.2570000000001,0.3548,2.7000000000000001E-3,0.01,1.9900000000000001E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,46,1.8909,1152.6296,4.2858000000000001,3.6900000000000002E-2,1.0699999999999999E-2,0.1221,null,null,null,null,46,0.2475,1059.087,0.34510000000000002,2.7000000000000001E-3,0.01,1.9300000000000001E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,47,1.86,1149.1493,4.2572999999999999,3.7100000000000001E-2,1.0699999999999999E-2,0.1208,null,null,null,null,47,0.24099999999999999,1056.9170999999999,0.33539999999999998,2.7000000000000001E-3,9.9000000000000008E-3,1.8700000000000001E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,48,1.8290999999999999,1145.6691000000001,4.2289000000000003,3.73E-2,1.0699999999999999E-2,0.11940000000000001,null,null,null,null,48,0.2346,1054.7471,0.32569999999999999,2.7000000000000001E-3,9.9000000000000008E-3,1.8100000000000002E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,49,1.7982,1142.1889000000001,4.2004000000000001,3.7499999999999999E-2,1.06E-2,0.11799999999999999,null,null,null,null,49,0.2281,1052.5771,0.316,2.7000000000000001E-3,9.9000000000000008E-3,1.7500000000000002E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,50,1.7673000000000001,1138.7085999999999,4.1719999999999997,3.7699999999999997E-2,1.06E-2,0.1166,null,null,null,null,50,0.22170000000000001,1050.4072000000001,0.30630000000000002,2.7000000000000001E-3,9.9000000000000008E-3,1.6899999999999998E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,51,1.7407999999999999,1137.0732,4.2359,3.8899999999999997E-2,1.06E-2,0.1169,null,null,null,null,51,0.21640000000000001,1048.78,0.30349999999999999,2.7000000000000001E-3,9.7999999999999997E-3,1.6500000000000001E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,52,1.7142999999999999,1135.4377999999999,4.2999000000000001,4.02E-2,1.06E-2,0.1172,null,null,null,null,52,0.21110000000000001,1047.1529,0.30059999999999998,2.7000000000000001E-3,9.7999999999999997E-3,1.61E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,53,1.6878,1133.8024,4.3638000000000003,4.1399999999999999E-2,1.0500000000000001E-2,0.11749999999999999,null,null,null,null,53,0.2059,1045.5256999999999,0.29770000000000002,2.8E-3,9.7999999999999997E-3,1.5699999999999999E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,54,1.6613,1132.1669999999999,4.4278000000000004,4.2700000000000002E-2,1.0500000000000001E-2,0.1178,null,null,null,null,54,0.2006,1043.8985,0.29480000000000001,2.8E-3,9.7999999999999997E-3,1.52E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,55,1.6348,1130.5315000000001,4.4916999999999998,4.3999999999999997E-2,1.0500000000000001E-2,0.1181,null,null,null,null,55,0.19539999999999999,1042.2714000000001,0.29189999999999999,2.8E-3,9.7999999999999997E-3,1.4800000000000001E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,56,1.6585000000000001,1135.2651000000001,4.5275999999999996,4.5100000000000001E-2,1.0500000000000001E-2,0.1215,null,null,null,null,56,0.19589999999999999,1045.1079999999999,0.29339999999999999,2.8999999999999998E-3,9.7999999999999997E-3,1.4800000000000001E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,57,1.6821999999999999,1139.9987000000001,4.5636000000000001,4.6300000000000001E-2,1.0500000000000001E-2,0.1249,null,null,null,null,57,0.1963,1047.9446,0.2949,2.8999999999999998E-3,9.7999999999999997E-3,1.49E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,58,1.7059,1144.7322999999999,4.5994999999999999,4.7399999999999998E-2,1.06E-2,0.1283,null,null,null,null,58,0.1968,1050.7811999999999,0.29649999999999999,3.0000000000000001E-3,9.7999999999999997E-3,1.49E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,59,1.7297,1149.4658999999999,4.6355000000000004,4.8599999999999997E-2,1.06E-2,0.13170000000000001,null,null,null,null,59,0.1973,1053.6178,0.29799999999999999,3.0999999999999999E-3,9.7999999999999997E-3,1.49E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,60,1.7534000000000001,1154.1994999999999,4.6714000000000002,4.9700000000000001E-2,1.06E-2,0.1351,null,null,null,null,60,0.1978,1056.4544000000001,0.29949999999999999,3.0999999999999999E-3,9.7999999999999997E-3,1.49E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,61,1.7948,1155.8367000000001,4.5967000000000002,4.8899999999999999E-2,1.0500000000000001E-2,0.13800000000000001,null,null,null,null,61,0.20100000000000001,1057.3520000000001,0.29520000000000002,3.0999999999999999E-3,9.7999999999999997E-3,1.5100000000000001E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,62,1.8361000000000001,1157.4739,4.5218999999999996,4.8099999999999997E-2,1.0500000000000001E-2,0.1409,null,null,null,null,62,0.20419999999999999,1058.2497000000001,0.29089999999999999,3.0000000000000001E-3,9.7999999999999997E-3,1.5299999999999999E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,63,1.8774999999999999,1159.1110000000001,4.4471999999999996,4.7300000000000002E-2,1.0500000000000001E-2,0.1439,null,null,null,null,63,0.20730000000000001,1059.1473000000001,0.28670000000000001,3.0000000000000001E-3,9.7999999999999997E-3,1.54E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,64,1.9189000000000001,1160.7482,4.3723999999999998,4.65E-2,1.0500000000000001E-2,0.14680000000000001,null,null,null,null,64,0.21049999999999999,1060.0449000000001,0.28239999999999998,3.0000000000000001E-3,9.7999999999999997E-3,1.5599999999999999E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,65,1.9602999999999999,1162.3852999999999,4.2976999999999999,4.5699999999999998E-2,1.04E-2,0.1497,null,null,null,null,65,0.2137,1060.9425000000001,0.27810000000000001,2.8999999999999998E-3,9.7999999999999997E-3,1.5800000000000002E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,66,2.1295999999999999,1155.4963,4.0816999999999997,4.2700000000000002E-2,1.03E-2,0.1552,null,null,null,null,66,0.22989999999999999,1055.1939,0.27810000000000001,2.8999999999999998E-3,9.5999999999999992E-3,1.6199999999999999E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,67,2.2989999999999999,1148.6072999999999,3.8656999999999999,3.9600000000000003E-2,1.0200000000000001E-2,0.16059999999999999,null,null,null,null,67,0.24610000000000001,1049.4452000000001,0.27800000000000002,2.8E-3,9.4999999999999998E-3,1.66E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,68,2.4683000000000002,1141.7183,3.6497000000000002,3.6600000000000001E-2,1.01E-2,0.16600000000000001,null,null,null,null,68,0.26229999999999998,1043.6965,0.27800000000000002,2.8E-3,9.4000000000000004E-3,1.7000000000000001E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,69,2.6377000000000002,1134.8293000000001,3.4338000000000002,3.3599999999999998E-2,0.01,0.17150000000000001,null,null,null,null,69,0.27850000000000003,1037.9477999999999,0.27800000000000002,2.7000000000000001E-3,9.2999999999999992E-3,1.7399999999999999E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,70,2.8069999999999999,1127.9403,3.2178,3.0599999999999999E-2,9.9000000000000008E-3,0.1769,null,null,null,null,70,0.29470000000000002,1032.1991,0.27789999999999998,2.7000000000000001E-3,9.1999999999999998E-3,1.78E-2]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Source: California Air Resources Board, EMFAC 2014"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Notes: 1) Zero mph corresponds to starts, 2) Other emissions factors include idling emissions and exclude diurnal and evaporative emissions, 3) Five mph is best estimate for idling"]

{"sheet":"Traffic Projection","index":12,"n_rows":45,"n_cols":1,"rows_kept":45,"cut":false,"hidden":false,"merged":[]}
["Current Traffic - 2018"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Traffic Projection 2060"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Traffic Projection 2060"]