{"text_format":"1","workbook":"xlsx","n_sheets":17,"sheets":["Home Page","User Guidelines","Projects Information","Express Lanes","Toll Bridges","Toll Roads","PV Calculation","Assumptions Tab","Version Control","EL_Calcs #1","EL_Calcs #2","EL_Calcs #3","EL_CostCalcs_WKST#4","Bridge_Calcs #1","Bridge Calcs #2","Green_Calcs #1","Green_Calcs #2"],"not_rendered":{"charts":5,"images":2,"macros":1,"external_links":3,"defined_names":134,"comments":4,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"Home Page","index":0,"n_rows":18,"n_cols":14,"rows_kept":18,"cut":false,"hidden":false,"merged":[[6,6,6,14],[3,4,3,14],[15,7,15,8],[16,7,16,8],[17,6,17,8]]}
[]
[]
[]
[null,null,null,null,"Financial Feasibility Screening Tool\nNorth Carolina Department of Transportation\nVersion 1.0 - December 2019"]
[]
[]
[null,null,null,null,"About this Tool >",null,"The Financial Feasibility Screening Tool is a conceptual, planning-level evaluation model to assess the viability of implementing roadway corridors and/or bridge crossings in North Carolina as toll facilities. The assessment relies on readily available data and numerous assumptions to provide a high-level indication of the potencial leveraging capacity of revenues to finance the project before conducting more detailed and rigorous traffic and revenue studies. \n\nThe tool is intended to be used solely for planning purposes to provide NCDOT and local agencies an overall magnitude of a project's financial value. The assessment is not adequate to support the financing of a project and does not guarantee any particular outcomes.  More detailed analyses are required to support decision making on whether or not to move forward as a toll project. \n\n"]
[null,null,null,null,"Getting Started >",null,"For Instructions and Definition of Terms, click",null,null,null,null,"HERE"]
[null,null,null,null,null,null,"Note: Save a copy of this tool with a relevant name before entering any data. "]
[null,null,null,null,"Projects Input Page >",null,"This version of the tool is set-up for batch editing. To create batch of projects, click ",null,null,null,null,null,null,"HERE"]
[]
[null,null,null,null,"Select Type of Toll Project >",null,"Express Lanes"]
[null,null,null,null,null,null,"Toll Bridge"]
[null,null,null,null,null,null,"Toll Roads"]
[]
[null,null,null,null,"Legend >",null,"User-Supplied Input",0]
[null,null,null,null,null,null,"Suggested Input",0]
[null,null,null,null,null,null,"Hyperlink Text"]

{"sheet":"User Guidelines","index":1,"n_rows":26,"n_cols":18,"rows_kept":26,"cut":false,"hidden":false,"merged":[[0,5,0,8],[0,20,0,21],[0,0,0,3],[0,10,0,11],[0,13,0,14],[0,17,0,18],[24,2,24,21],[25,2,25,21],[21,2,21,21],[17,2,17,21],[3,2,3,21],[15,2,15,21],[19,2,19,21],[20,2,20,21]]}
["<< Home Page",null,null,null,null,"Project Information >>",null,null,null,null,"Express Lanes >>",null,null,"Toll Bridges>>",null,null,null,"Toll Roads>>"]
[]
[null,"I. Overview"]
[null,null,"The North Carolina Toll Project Development Policy (NC Board of Transportation, February 2018), defined and implemented by a framework of steps and actions, expands the consideration of toll financing as an integral and important strategy to deliver critical, time-sensitive transportation solutions. This policy allows Metropolitan Planning Organizations (MPOs), Rural Planning Organizations (RPOs), and the department to evaluate the feasibility of financing urban and rural highway improvements through levying of tolls or managed lanes pricing options. The Financial Feasibility Screening Tool (FFST) provides a high-level indication of the potential use of tolled revenues to finance or off-set toll project costs before conducting more detailed and rigorous traffic and revenue (T&R) studies. The FFST allows users to assess four types of transportation improvements: (1) new alignment highways with full access control; (2) improvement of existing full access control highways by addition of priced managed lanes; (3) conversion of other highways to tolled, full access control highways and (4) high-volume bridges over bodies of water. This document explains the structure and functions of the analytical tool to help users understand the processes and concepts behind the modelling mechanisms. Financial feasibility is one element of the overall Pre-Submittal Assessment (PSA)."]
[null,"II. Acronyms"]
[null,null,"NCDOT",null,"North Carolina Department of Transportation"]
[null,null,"GP",null,"General Purpose lanes"]
[null,null,"AADT",null,"Average Annual Daily Traffic"]
[null,null,"HOV",null,"High Occupancy Vehicle"]
[null,null,"ETC",null,"Electronic Toll Collection system"]
[null,null,"BBM",null,"Bill by Mail toll collection system"]
[null,null,"T&R",null,"Traffic and Revenue"]
[null,null,"VOT",null,"Value of Time"]
[]
[null,"III. Basics of the Tool"]
[null,null,"The FFST relies on user-inputs to provide basic project information. Required inputs and initial assumptions are intended to be readily available to users. The tool, however, provides “reasonable assumptions” as suggested values for certain elements that NCDOT or the user can supersede if better data is available. The FFST provides three (3) separate tabs to evaluate Express Lanes, Toll Bridges, and Toll Roads.\n\nFor Express Lanes, the T&R model assumes that a baseline general purpose (GP) volume must be saturated before a level of congestion or delay is reached such that any traffic is willing to pay for the express lanes. The model uses the opening year AADT, the proposed number of express lanes, and the existing number of GP lanes to estimate baseline volumes based on capacity constraints. Usage of the express lanes is predicted based on the overall level of traffic demand above the baseline volume in the GP lanes and the available capacity in the express lanes. Traffic projections in the express lanes for early years are adjusted downward based on national experience with similar projects to reflect the time that it takes the driving public to recognize any potential benefits of using the facility.\n\nTraffic demand for toll roads and toll bridges is predicted based on (1) toll-free demand, (2) the anticipated share of trucks and passenger cars, and (3) a general toll diversion model. The model uses the opening year AADT to estimate baseline volumes under toll-free conditions. Toll-free demand projections are adjusted to account for the traffic that would divert to other highways to avoid paying a toll. If traffic projections (i.e., AADT) already account for potential diversion, check the appropriate box next to \"Opening Year AADT\".\n\nThe financial feasibility module calculates the ability of a toll project to generate revenue over a 40-year period to cover its own costs of operation and to assess its ability to fund all or a portion of the capital costs through a toll financing. Prior to the implementation of tolls and issuance of debt, however, significant additional analyses will be required. The assessment integrates the revenue forecast and the O&M expenditures forecast to determine “net” cash flows available for debt service (CFADS). The use of net toll revenues in the analysis assumes that operation and maintenance costs are paid from toll revenues first and, then, the remaining toll revenues are available for debt service payments. Debt providers require annual debt service coverage ratios (ADSCR) for all project financings and minimums are established based on the perceived level of risk. Since terms and covenants of bonds vary from transaction to transaction, a debt service coverage ratio of 2.0x has been assumed for the purposes of this planning-level tool.  Cash flows available after covering for debt service are discounted by 4.5% to determine the amount of debt a project can use for financing (i.e., bond capacity). The 4.5% reflects the current average market rate for bonds sold in the capital markets frequently use for toll projects. \n\n"]
[null,"IV. How to Use this Tool"]
[null,null,"Start by entering required data on the Projects Information worksheet. This version of the tool allows to enter up to 10 projects for each project type. Cells are color-coded to assist in the data entry process. You are only allowed to enter data in the light-yellow cells. After project information has been entered, select the project type of interest to run the model. Use the hyperlink texts to navigate through the model or use the worksheet tabs. Once in the project type worksheets, select from the drop-down list menu the corridor name (or bridge) of interest. The worksheet will populate automatically based on the information provided in the Project Information worksheet. Yellow color-coded cells are already populated with suggested values. Analysts can supersede values in the yellow cells if more precise information is available. Use the Notes section at the bottom of the worksheet to document deviation from the suggested values. You might want to keep notes on the source of inputs, assumptions etc., so that these are available for later reflection and interpretation.\n"]
[null,"V. What does the Preliminary Financial Feasibility Dial tells me?"]
[null,null,"The financial feasibility assessment is determined by three conditions levels: \n"]
[null,null,"1. Likely covers O&M and portion of Capital (i.e., presents positive financial flexibility) \n2. Likely covers O&M only (i.e., potential financial flexibility)\n3. Likely won't cover O&M (i.e., additional funding sources would likely be needed)"]
[null,null,"Condition levels are divided into three equal parts to indicate how projects perform within each of the financial feasibility condition levels. The position of the dial should be interpreted as a \"confidence level\" within each of the three financial condition levels. The FFST is meant to be illustrative in nature and intended to provide a scale of possible outcomes rather than a precise estimate. The assessment is not adequate to support the financing of a project and more detailed analyses are required to support decision making on whether or not to move forward as a toll project."]
[]
[null,"VI. Limitations on this Tool"]
[null,null,"Modifying the Tool - Sections of this Tool are locked to prevent accidental deletion or changes by the user. All calculations and default values are password protected. NCDOT/NCTA will release updated versions when necessary. "]
[null,null,"Responsibility - The tool is intended to be used solely for planning purposes to provide NCDOT and local agencies an overall magnitude of a project's financial value. The assessment is not adequate to support the financing of a project and does not guarantee any particular outcomes. NCDOT/NCTA and its consultants are not responsible for costs or damages of any kind, if any, suffered by the user or any other party as a result of decisions made or actions taken based upon this tool. "]

{"sheet":"Projects Information","index":2,"n_rows":83,"n_cols":24,"rows_kept":83,"cut":false,"hidden":false,"merged":[[1,1,1,5],[1,10,1,11]]}
[]
[null,"<< Home Page",null,null,null,null,"<< User Guidelines",null,"Express Lanes >>",null,"Toll Bridges>>",null,null,"Toll Roads>>"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"TRANSPOSE(G7:P7)","v":0},1]
[null,null,null,"Express Lanes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Model Selection",null,null,0,2]
[null,null,null,null,null,null,1,2,3,4,5,6,7,8,9,10,null,null,null,{"$f":"VLOOKUP('Express Lanes'!$C$9,'Projects Information'!$W$4:$X$13,2,FALSE)","v":1},null,null,0,3]
[null,null,null,null,null,"Corridor Name ",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE($T$6,G7,H7,I7,J7,K7,L7,M7,N7,O7,P7)","v":0},null,null,0,4]
[null,null,null,null,"Physical Characteristics",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,5]
[null,null,null,null,null,"Project Identification Number",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE($T$6,G9,H9,I9,J9,K9,L9,M9,N9,O9,P9)","v":0},null,null,0,6]
[null,null,null,null,null,"Corridor Length (miles)",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE($T$6,G10,H10,I10,J10,K10,L10,M10,N10,O10,P10)","v":0},null,null,0,7]
[null,null,null,null,null,"Total No. of proposed General Purpose (GP) lanes (both directions)",null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,0,8]
[null,null,null,null,null,"Total No. of proposed express lanes (both directions)",null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,0,9]
[null,null,null,null,null,"Project Location (Enter county or counties)",null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,0,10]
[null,null,null,null,"Traffic Characteristics"]
[null,null,null,null,null,"Opening Year",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE($T$6,G15,H15,I15,J15,K15,L15,M15,N15,O15,P15)","v":0}]
[null,null,null,null,null,"Opening Year AADT",null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Design Year",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE($T$6,G17,H17,I17,J17,K17,L17,M17,N17,O17,P17)","v":0}]
[null,null,null,null,null,"Design Year AADT",null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Truck Percentage",null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Share of Toll-Exempt  Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Select Peak Period Characteristics","6 hrs or more (3+ hrs in both AM & PM)","6 hrs or more (3+ hrs in both AM & PM)","3 hrs (1.5 hrs AM / 1.5 hrs PM)","6 hrs or more (3+ hrs in both AM & PM)","4 hrs (2 hrs AM / 2 hrs PM)","6 hrs or more (3+ hrs in both AM & PM)","6 hrs or more (3+ hrs in both AM & PM)","6 hrs or more (3+ hrs in both AM & PM)","6 hrs or more (3+ hrs in both AM & PM)","6 hrs or more (3+ hrs in both AM & PM)",null,null,null,"6 hrs or more (3+ hrs in both AM & PM)"]
[null,null,null,null,null,"Intermediate Access Point?","Yes","Yes","No","Yes","Yes","Yes","Yes","Yes","Yes","Yes",null,null,null,"Yes"]
[null,null,null,null,null,"Trip Length Percent","Medium - 75%","Medium - 75%","High - 90%","Medium - 75%","Medium - 75%","Medium - 75%","Medium - 75%","Medium - 75%","Medium - 75%","Medium - 75%",null,null,null,"Medium - 75%"]
[null,null,null,null,"Costs"]
[null,null,null,null,null,"Construction Duration (in years)",null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Roadway Capital Improvement Cost ($)",null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Indexation Base Year of Capital Improvement Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"TRANSPOSE(G36:P36)","v":0},1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Model Selection",null,null,0,2]
[null,null,null,"Toll Bridges",null,null,1,2,3,4,5,6,7,8,9,10,null,null,null,{"$f":"VLOOKUP('Toll Bridges'!$C$9,'Projects Information'!$W$33:$X$42,2,FALSE)","v":1},null,null,0,3]
[null,null,null,null,null,"Bridge Name",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE($T$35,G36,H36,I36,J36,K36,L36,M36,N36,O36,P36)","v":0},null,null,0,4]
[null,null,null,null,null,"Physical Characteristics",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,5]
[null,null,null,null,null,"Project Identification Number",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE($T$35,G38,H38,I38,J38,K38,L38,M38,N38,O38,P38)","v":0},null,null,0,6]
[null,null,null,null,null,"Bridge Length (miles)",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE($T$35,G39,H39,I39,J39,K39,L39,M39,N39,O39,P39)","v":0},null,null,0,7]
[null,null,null,null,null,"Total No. of proposed lanes (both directions)",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE($T$35,G40,H40,I40,J40,K40,L40,M40,N40,O40,P40)","v":0},null,null,0,8]
[null,null,null,null,null,"Project Location (Enter county or counties)",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE($T$35,G41,H41,I41,J41,K41,L41,M41,N41,O41,P41)","v":0},null,null,0,9]
[null,null,null,null,null,"Traffic Characteristics",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,10]
[null,null,null,null,null,"Opening Year",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE($T$35,G43,H43,I43,J43,K43,L43,M43,N43,O43,P43)","v":0}]
[null,null,null,null,null,"Opening Year AADT",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE($T$35,G44,H44,I44,J44,K44,L44,M44,N44,O44,P44)","v":0}]
[null,null,null,null,null,"Design Year",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE($T$35,G45,H45,I45,J45,K45,L45,M45,N45,O45,P45)","v":0}]
[null,null,null,null,null,"Design Year AADT",null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null," Does Projected Traffic Already Account for Diversion (i.e., Toll Demand)?","Yes","No","No","No","No","No","No","No","No","No",null,null,null,{"$f":"CHOOSE($T$35,G47,H47,I47,J47,K47,L47,M47,N47,O47,P47)","v":"Yes"}]
[null,null,null,null,null,"Truck Percentage",null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Average time savings compared to alternate route (minutes)",null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Costs"]
[null,null,null,null,null,"Construction Duration (in years)",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE($T$35,G51,H51,I51,J51,K51,L51,M51,N51,O51,P51)","v":0}]
[null,null,null,null,null,"Bridge Capital Improvement Cost ($)",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE($T$35,G52,H52,I52,J52,K52,L52,M52,N52,O52,P52)","v":0}]
[null,null,null,null,null,"Indexation Base Year of Capital Improvement Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE($T$35,G53,H53,I53,J53,K53,L53,M53,N53,O53,P53)","v":0}]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"TRANSPOSE(G62:P62)","v":0},1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,4]
[null,null,null,"Toll Roads",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Model Selection",null,null,0,5]
[null,null,null,null,null,null,1,2,3,4,5,6,7,8,9,10,null,null,null,{"$f":"VLOOKUP('Toll Roads'!$C$9,'Projects Information'!$W$56:$X$65,2,FALSE)","v":1},null,null,0,6]
[null,null,null,null,null,"Corridor Name>",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE($T$61,G62,H62,I62,J62,K62,#REF!,L62,N62,O62,P62)","v":0},null,null,0,7]
[null,null,null,null,null,"Physical Characteristics",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,8]
[null,null,null,null,null,"Project Identification Number",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE($T$61,G64,H64,I64,J64,K64,L64,M64,N64,O64,P64)","v":0},null,null,0,9]
[null,null,null,null,null,"Corridor Length (miles)",null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,0,10]
[null,null,null,null,null,"Total No. of proposed lanes (both directions)",null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Length of roadway on bridge structure (miles)",null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Project Location (Enter county or counties)",null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Traffic Characteristics"]
[null,null,null,null,null,"Opening Year",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE($T$61,G70,H70,I70,J70,K70,L70,M70,N70,O70,P70)","v":0}]
[null,null,null,null,null,"Opening Year AADT",null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Design Year",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE($T$61,G72,H72,I72,J72,K72,L72,M72,N72,O72,P72)","v":0}]
[null,null,null,null,null,"Design Year AADT",null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null," Does Projected Traffic Already Account for Diversion (i.e., Toll Demand)?","No","No","No","No","No","No","No","No","No","No",null,null,null,{"$f":"CHOOSE($T$61,G74,H74,I74,J74,K74,L74,M74,N74,O74,P74)","v":"No"}]
[null,null,null,null,null,"Truck Percentage",null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Average time savings compared to alternate route (minutes)",null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Intermediate Access Point?","Yes","Yes","Yes","Yes",null,null,null,null,null,null,null,null,null,"Yes"]
[null,null,null,null,null,"Trip Length Percent","Medium - 75%","Medium - 75%","Medium - 75%","Medium - 75%",null,null,null,null,null,null,null,null,null,"Medium - 75%"]
[null,null,null,null,null,"Costs"]
[null,null,null,null,null,"Construction Duration (in years)",null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Roadway Capital Improvement Cost ($)",null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Indexation Base Year of Capital Improvement Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]

{"sheet":"Express Lanes","index":3,"n_rows":58,"n_cols":11,"rows_kept":58,"cut":false,"hidden":false,"merged":[[59,1,59,10],[3,1,3,11],[1,9,1,10],[54,1,54,5],[55,1,55,5],[56,1,56,5],[48,7,48,11],[57,1,57,5],[48,1,48,5],[49,1,49,5],[50,1,50,5],[51,1,51,5],[52,1,52,5],[53,1,53,5]]}
[1]
[null,"<< Home Page","<< User Guide",null,null,null,null,"<< Projects Information","Toll Bridges>>","Toll Roads >>"]
[]
[null,"Express Lanes"]
[]
[null,"Project Information",null,null,null,null,null,"Traffic Characteristics"]
[]
[null,"Project Identification Number",{"$f":"'Projects Information'!T9","v":0},null,null,null,null,"Opening Year",{"$f":"'Projects Information'!T15","v":0}]
[null,"Corridor Name",null,null,null,null,null,"Opening Year AADT",{"$f":"'Projects Information'!T16","v":0}]
[null,"Corridor Length (miles)",{"$f":"'Projects Information'!T10","v":0},null,null,null,null,"Design Year",{"$f":"'Projects Information'!T17","v":0}]
[null,"Total No. of Proposed General Purpose (GP) lanes (both directions)",{"$f":"'Projects Information'!T11","v":0},null,null,null,null,"Design Year AADT",{"$f":"'Projects Information'!T18","v":0}]
[null,"Total No. of proposed express lanes (both directions)",{"$f":"'Projects Information'!T12","v":0},null,null,null,null,"Average Annual Growth Rate (AADT)",{"$f":"(I11/I9)^(1/(DesignYear_EL-OpeningYear_EL))-1","v":{"$error":"#DIV/0!"}}]
[null,"Project Location (Enter County or counties)",{"$f":"'Projects Information'!T13","v":0},null,null,null,null,"Truck Percentage",{"$f":"'Projects Information'!T19","v":0}]
[null,null,null,null,null,null,null,"Share of Toll-Exempt Vehicles",{"$f":"'Projects Information'!T20","v":0}]
[null,null,null,null,null,null,null,"Select Peak Period Characteristics",{"$f":"'Projects Information'!T21","v":"6 hrs or more (3+ hrs in both AM & PM)"}]
[null,null,null,null,null,null,null,"Intermediate Access Point? ",{"$f":"'Projects Information'!T22","v":"Yes"}]
[null,null,null,null,null,null,null,"Trip Length Percent",{"$f":"'Projects Information'!T23","v":"Medium - 75%"},null,"Suggested:"]
[null,null,null,null,null,null,null,"Value of Time ($/hr)",12.5,null,12.5]
[]
[]
[null,"Dynamic Toll Pricing",null,null,null,null,null,"Costs"]
[null,null,null,null,"Suggested:",null,null,null,null,null,"Suggested:"]
[null,"Minimum Electronic Toll Collection (ETC) Rate",null,null,null,null,null,"Capital Costs"]
[]
[null,"Minimum Toll Rate ($/mile)",0.1,null,0.1,null,null,"Construction Duration (in years)",{"$f":"'Projects Information'!T25","v":0}]
[null,null,null,null,null,null,null,"Roadway Capital Improvement Cost ($)",{"$f":"'Projects Information'!T26","v":0}]
[null,"Bill By Mail (BBM) Toll Rate",null,null,null,null,null,"Indexation Base Year of Capital Improvement Costs",{"$f":"'Projects Information'!T27","v":0}]
[]
[null,"Car toll ($/mile)",{"$f":"C25*(1+BBM_Rate)","v":0.15300000000000002},null,null,null,null,"Toll System Implementation Cost ($/lane-mile)",450000,null,{"$f":"'Assumptions Tab'!$E$38","v":450000}]
[null,"Annual Toll Rate Increase (%)",0.01,null,0.01,null,null,"Indexation Base Year of Toll System Capital Cost",2018,null,2018]
[null,"Indexation Base Year"]
[null,null,null,null,null,null,null,"Operating Costs"]
[null,"Toll Rates Versus Express Lane Demand"]
[null,null,null,null,null,null,null,"Roadway Maintenance ($/lane-mile)",25000,null,25000]
[null,null,null,null,null,null,null,"Indexation Base Year Roadway Maintenance Cost",2018,null,2018]
[null,null,null,null,null,null,null,"Annual Inflation rate for Costs (%)",2.5000000000000001E-2,null,2.5000000000000001E-2]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Notes:",null,null,null,null,null,"Preliminary Financial Feasibility Assessment"]
[null,"1. "]
[null,"2."]
[null,"3."]
[null,"4."]
[null,"5."]
[null,"6."]
[null,"7."]
[null,"8."]
[null,"9."]
[null,"10."]

{"sheet":"Toll Bridges","index":4,"n_rows":46,"n_cols":13668,"rows_kept":46,"cut":false,"hidden":false,"merged":[[13,10,13,11],[24,10,24,11],[3,1,3,13],[40,1,40,5],[7,11,9,12],[14,10,14,11],[15,10,15,11],[25,10,25,11],[29,10,29,11],[30,10,30,11],[36,1,36,5],[37,1,37,5],[38,1,38,5],[39,1,39,5],[31,10,31,11],[32,10,32,11],[26,10,26,11],[26,4,26,5],[49,1,49,12],[43,1,43,5],[44,1,44,5],[45,1,45,5],[41,1,41,5],[42,1,42,5]]}
[]
[null,"<< Home Page","<< User Guide",null,null,null,null,"<< Projects Information","<< Express Lanes",null,null,"Toll Roads >>"]
[]
[null,"Toll Bridges"]
[]
[null,"Project Information",null,null,null,null,null,"Traffic Characteristics",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"x",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"x",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"x "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Does Traffic already accounts for diversion? Yes=1, No=0",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"x"]
[null,"Project Identification Number",{"$f":"'Projects Information'!T38","v":0},null,null,null,null,"Opening Year",{"$f":"'Projects Information'!T43","v":0},null,null,null,null,null,{"$f":"IF('Projects Information'!$T$47=\"Yes\",1,0)","v":1},null,"Bridge Length (ft)",{"$f":"C10*5280","v":0}]
[null,"Bridge Name",null,null,null,null,null,"Opening Year AADT",{"$f":"'Projects Information'!T44","v":0},null,null,null,null,null,null,null,"Bridge Width (ft)",{"$f":"C11*15","v":0}]
[null,"Bridge Length (miles)",{"$f":"'Projects Information'!T39","v":0},null,null,null,null,"Design Year",{"$f":"'Projects Information'!T45","v":0},null,null,null,null,null,null,null,"Bridge Deck Area",{"$f":"R8*R9","v":0}]
[null,"Total No. of proposed lanes (both directions)",{"$f":"'Projects Information'!T40","v":0},null,null,null,null,"Design Year AADT",{"$f":"'Projects Information'!T46","v":0}]
[null,"Project Location (Enter County or counties)",{"$f":"'Projects Information'!T41","v":0},null,null,null,null,"Average Annual Growth Rate (AADT)",{"$f":"(I11/I9)^(1/(DesignYear_TB-OpeningYear_TB))-1","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,"Truck Percentage (%)",{"$f":"'Projects Information'!T48","v":0}]
[null,null,null,null,null,null,null,"Average time savings compared to alternate route (minutes)",{"$f":"'Projects Information'!T49","v":0},null,"Suggested:"]
[null,null,null,null,null,null,null,"Value of Time ($/hr) - Car",12.5,null,12.5]
[null,null,null,null,null,null,null,"Value of Time ($/hr) - Truck",50,null,50]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[null,"Toll Pricing",null,null,null,null,null,"Costs"]
[]
[null,"Electronic Toll Collection (ETC) Rates",null,null,null,null,null,"Capital Costs"]
[]
[null,"Car toll ($/trip)",6,null,null,null,null,"Construction Duration (in years)",{"$f":"'Projects Information'!T51","v":0}]
[null,"Truck toll ($/trip)",10,null,null,null,null,"Bridge Capital Improvement Cost ($)",{"$f":"'Projects Information'!T52","v":0}]
[null,null,null,null,null,null,null,"Indexation Base Year of Capital Improvement Costs",{"$f":"'Projects Information'!T53","v":0}]
[null,"Bill By Mail (BBM) Toll Rates",null,null,null,null,null,null,null,null,"Suggested:"]
[null,"Car toll ($/trip)",{"$f":"C22*(1+BBM_Rate)","v":9.18},null,null,null,null,"Toll System Implementation Cost ($/lane-mile)",0,null,{"$f":"'Assumptions Tab'!$E$40","v":250000}]
[null,"Truck toll ($/trip)",{"$f":"C23*(1+BBM_Rate)","v":15.3},null,"Suggested:",null,null,"Indexation Base Year of Toll System Capital Cost",2018,null,2018]
[null,"Annual Toll Rate Increase (%)",0.02,null,0.02]
[null,"Indexation Base Year",null,null,null,null,null,"Operating Costs"]
[null,null,null,null,null,null,null,"Roadway Maintenance ($/lane-mile)",25000,null,25000]
[null,null,null,null,null,null,null,"Bridge Maintenance/Preservation Cost ($/ft^2)",0.05,null,0.05]
[null,null,null,null,null,null,null,"Indexation Base Year of Operating Costs",2018,null,2018]
[null,null,null,null,null,null,null,"Annual Inflation rate for Costs (%)",2.5000000000000001E-2,null,2.5000000000000001E-2]
[]
[]
[null,"Notes:",null,null,null,null,null,"Preliminary Financial Feasibility Assessment"]
[null,"1. "]
[null,"2."]
[null,"3."]
[null,"4."]
[null,"5."]
[null,"6."]
[null,"7."]
[null,"8."]
[null,"9."]
[null,"10."]

{"sheet":"Toll Roads","index":5,"n_rows":48,"n_cols":25,"rows_kept":48,"cut":false,"hidden":false,"merged":[[3,1,3,13],[7,11,9,12],[47,1,47,5],[38,1,38,5],[39,1,39,5],[40,1,40,5],[41,1,41,5],[44,1,44,5],[42,1,42,5],[43,1,43,5],[45,1,45,5],[46,1,46,5],[31,10,31,11],[15,10,15,11],[32,10,32,11],[49,1,49,12],[25,10,25,11],[16,10,16,11],[28,10,28,11],[33,10,33,11],[34,10,34,11],[26,10,26,11],[17,10,17,11],[27,10,27,11]]}
[]
[null,"<< Home Page","<< User Guide",null,null,null,null,"<< Projects Information","<< Express Lanes",null,null,"<< Toll Bridges"]
[]
[null,"Toll Roads"]
[]
[null,"Project Information",null,null,null,null,null,"Traffic Characteristics"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Bridge Calculation"]
[null,"Project Identification Number",{"$f":"'Projects Information'!T64","v":0},null,null,null,null,"Opening Year",{"$f":"'Projects Information'!T70","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Bridge Length (ft)",{"$f":"C12*5280","v":0}]
[null,"Corridor Name",null,null,null,null,null,"Opening Year AADT",{"$f":"'Projects Information'!T71","v":0},null,null,null,null,null,null,null,"Does Traffic already accounts for diversion? Yes=1, No=0",null,null,null,null,null,null,"Bridge Width (ft)",{"$f":"C11*15","v":0}]
[null,"Corridor Length (miles)",{"$f":"'Projects Information'!T65","v":0},null,null,null,null,"Design Year",{"$f":"'Projects Information'!T72","v":0},null,null,null,null,null,null,null,{"$f":"IF('Projects Information'!T74=\"Yes\",1,0)","v":0},null,null,null,null,null,null,"Bridge Deck Area (ft^2)",{"$f":"Y8*Y9","v":0}]
[null,"Total No. of proposed lanes (both directions)",{"$f":"'Projects Information'!T66","v":0},null,null,null,null,"Design Year AADT",{"$f":"'Projects Information'!T73","v":0}]
[null,"Length of roadway on bridge structure (miles) ",{"$f":"'Projects Information'!T67","v":0},null,null,null,null,"Average Annual Growth Rate (AADT)",{"$f":"(I11/I9)^(1/(DesignYear_GT-OpeningYear_GT))-1","v":{"$error":"#DIV/0!"}}]
[null,"Project Location (Enter County or counties)",{"$f":"'Projects Information'!T68","v":0},null,null,null,null,"Truck Percentage",{"$f":"'Projects Information'!T75","v":0}]
[null,null,null,null,null,null,null,"Average time savings compared to alternate route (minutes)",{"$f":"'Projects Information'!T76","v":0}]
[null,null,null,null,null,null,null,"Intermediate Access Point? ",{"$f":"'Projects Information'!T77","v":"Yes"}]
[null,null,null,null,null,null,null,"Trip Length Percent",{"$f":"'Projects Information'!T78","v":"Medium - 75%"},null,"Suggested:"]
[null,null,null,null,null,null,null,"Value of Time ($/hr) - Car",12.5,null,12.5]
[null,null,null,null,null,null,null,"Value of Time ($/hr) - Truck",50,null,50]
[]
[null,"Toll Pricing",null,null,null,null,null,"Costs"]
[]
[null,"Electronic Toll Collection (ETC) Rates",null,null,"Suggested:",null,null,"Capital Costs"]
[]
[null,"Car toll rate ($/mile)",0.14000000000000001,null,0.14000000000000001,null,null,"Construction Duration (in years)",{"$f":"'Projects Information'!T80","v":0}]
[null,"Truck toll rate ($/mile)",0.56000000000000005,null,0.56000000000000005,null,null,"Roadway Capital Improvement Cost ($) ",{"$f":"'Projects Information'!T81","v":0}]
[null,"Bill By Mail (BBM) Toll Rates",null,null,null,null,null,"Indexation Base Year of Capital Improvement Costs",{"$f":"'Projects Information'!T82","v":0}]
[null,"Car toll rate ($/mile)",{"$f":"C24*(1+BBM_Rate)","v":0.21420000000000003},null,null,null,null,null,null,null,"Suggested:"]
[null,"Truck toll rate ($/mile)",{"$f":"C25*(1+BBM_Rate)","v":0.85680000000000012},null,null,null,null,"Toll System Implementation Cost ($/lane-mile)",422000,null,{"$f":"'Assumptions Tab'!$E$39","v":422000}]
[null,"Annual rate increase (%)",0.02,null,0.02,null,null,"Indexation Base Year of Toll System Capital Cost",2018,null,2018]
[null,"Indexation Base Year"]
[null,null,null,null,null,null,null,"Operating Costs"]
[null,null,null,null,null,null,null,"Roadway Maintenance ($/lane-mile)",25000,null,25000]
[null,null,null,null,null,null,null,"Bridge Maintenance ($/ft^2)",0.05,null,0.05]
[null,null,null,null,null,null,null,"Indexation Base Year of Operating Costs",2018,null,2018]
[null,null,null,null,null,null,null,"Annual Inflation rate for Costs (%)",2.5000000000000001E-2,null,2.5000000000000001E-2]
[]
[]
[null,"Notes:",null,null,null,null,null,"Preliminary Financial Feasibility Assessment"]
[null,"1. "]
[null,"2."]
[null,"3."]
[null,"4."]
[null,"5."]
[null,"6."]
[null,"7."]
[null,"8."]
[null,"9."]
[null,"10."]

{"sheet":"PV Calculation","index":6,"n_rows":95,"n_cols":33,"rows_kept":95,"cut":false,"hidden":true,"merged":[[5,15,5,17],[5,9,5,11],[5,12,5,14]]}
[]
[null,"Financial Assumptions"]
[]
[null,null,"Present Value Rate (%)",4.4999999999999998E-2]
[null,null,"Debt Service Coverage Ratio (DSCR)",2,">Select from dropdown list"]
[null,null,null,null,null,null,null,null,null,"Likely Won't Cover O&M",null,null,"Likely Covers O&M",null,null,"Likely Covers O&M + Some Capital"]
[null,null,null,null,null,null,null,"Financial Feasibility Criteria","Description","Level 1","Level 2","Level 3","Level 4","Level 5","Level 6","Level 7","Level 8","Level 9"]
[null,null,null,null,null,null,null,"Operating Margin (%)\n","Measure of Operating Efficiency. A higher margin is desirable. Example: An operating margin of 20% means that 80% of revenue is used to operate and maintain the toll road. A negative margin means that O&M costs exceed revenues.","(-∞,-15%]","(-15%,-5%]","(-5%,1%]","(1%,6%]","(6%,10%]","(10%,∞]","(10%,∞]","(10%,∞]","(10%,∞]"]
[null,null,null,null,null,null,null,"Bonding Capacity (%)\n","Measures the capacity of borrowing debt backed by future toll revenues to fund all or a portion of the capital costs. A higher percentage is desirable. Example: A bonding capacity of 30% means that 30% of capital costs can be supported through a toll financing. ",null,null,null,null,null,"[-∞,2%]","(2%,25%]","(25%,40%]","(40%,∞)"]
[null,null,null,null,null,null,null,null,"Dial Score",4,15,27,39,50,62,72,84,95]
[null,null,null,null,"DSCR","% Reduction"]
[null,null,null,null,1,1]
[null,null,null,null,1.5,0.62]
[null,null,null,null,2,0.47]
[null,null,null,null,2.1,0.45]
[null,null,null,null,2.25,0.42]
[null,null,null,null,2.4500000000000002,0.38]
[null,null,null,null,2.5,0.37]
[null,null,null,null,3,0.3]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,"EXPRESS LANES",null,null,null,null,null,null,null,null,null,null,"TOLL BRIDGES",null,null,null,null,null,null,null,null,null,null,null,"TOLL ROADS"]
[null,null,"Construction Duration",null,{"$f":"Const_Duration_EL","v":0},null,null,null,null,null,null,null,null,"Construction Duration",{"$f":"Const_Duration_TB","v":0},null,null,null,null,null,null,null,null,null,null,"Construction Duration",{"$f":"Const_Duration_GT","v":0}]
[null,null,"Capital Improvement Costs",null,{"$f":"'Express Lanes'!I26","v":0},{"$f":"\"(\"&'Express Lanes'!I27&\" dollars)\"","v":"(0 dollars)"},null,null,null,null,null,null,null,"Capital Improvement Costs",{"$f":"'Toll Bridges'!I23","v":0},{"$f":"\"(\"&'Toll Bridges'!I24&\" dollars)\"","v":"(0 dollars)"},null,null,null,null,null,null,null,null,null,"Capital Improvement Costs",{"$f":"'Toll Roads'!I25","v":0},{"$f":"\"(\"&'Toll Roads'!I26&\" dollars)\"","v":"(0 dollars)"}]
[null,null,"Toll System Implementation Costs",null,{"$f":"'Express Lanes'!I29","v":450000},{"$f":"\"(\"&'Express Lanes'!I30&\" dollars)\"","v":"(2018 dollars)"},null,null,null,null,null,null,null,"Toll System Implementation Costs",{"$f":"'Toll Bridges'!I26*'Toll Bridges'!C10*'Toll Bridges'!C11","v":0},{"$f":"\"(\"&'Toll Bridges'!I27&\" dollars)\"","v":"(2018 dollars)"},null,null,null,null,null,null,null,null,null,"Toll System Implementation Costs",{"$f":"'Toll Roads'!I28*'Toll Roads'!C10*'Toll Roads'!C11","v":0},{"$f":"\"(\"&'Toll Roads'!I29&\" dollars)\"","v":"(2018 dollars)"}]
[]
[null,null,"Capital Costs",null,null,null,null,null,null,null,null,null,null,"Capital Costs",null,null,null,null,null,null,null,null,null,null,null,"Capital Costs"]
[null,null,"Capital Improvement Costs",null,{"$f":"E30*(1+0.03)^(E45-'Express Lanes'!I27)","v":0},{"$f":"\"(\"&E45&\" dollars)\"","v":"(0 dollars)"},null,null,null,null,null,null,null,"Capital Improvement Costs",{"$f":"O30*(1+0.03)^(Q45-'Toll Bridges'!I24)","v":0},{"$f":"\"(\"&Q45&\" dollars)\"","v":"(0 dollars)"},null,null,null,null,null,null,null,null,null,"Capital Improvement Costs",{"$f":"AA30*(1+0.03)^(AB45-'Toll Roads'!I26)","v":0},{"$f":"\"(\"&AB45&\" dollars)\"","v":"(0 dollars)"}]
[null,null,"Toll System Implementation Costs",null,{"$f":"E31*(1+0.03)^(E45-'Express Lanes'!I30)","v":5.5936212789108063E-21},{"$f":"\"(\"&E45&\" dollars)\"","v":"(0 dollars)"},null,null,null,null,null,null,null,"Toll System Implementation Costs",{"$f":"O31*(1+0.03)^(Q45-'Toll Bridges'!I27)","v":0},{"$f":"\"(\"&Q45&\" dollars)\"","v":"(0 dollars)"},null,null,null,null,null,null,null,null,null,"Toll System Implementation Costs",{"$f":"AA31*(1+0.03)^(AB45-'Toll Roads'!I29)","v":0},{"$f":"\"(\"&AB45&\" dollars)\"","v":"(0 dollars)"}]
[null,null,"Total Initial Capital Cost",null,{"$f":"E34+E35","v":5.5936212789108063E-21},{"$f":"F35","v":"(0 dollars)"},null,null,null,null,null,null,null,"Total Initial Capital Cost",{"$f":"O34+O35","v":0},{"$f":"P35","v":"(0 dollars)"},null,null,null,null,null,null,null,null,null,"Total Initial Capital Cost",{"$f":"SUM(AA34:AA35)","v":0},{"$f":"AB35","v":"(0 dollars)"}]
[]
[null,null,"Financial Summary",null,null,null,null,null,null,null,null,null,null,"Financial Summary",null,null,null,null,null,null,null,null,null,null,null,"Financial Summary"]
[null,null,"Par Amount (i.e., likely contribution of Toll Revenues for Capital)",null,{"$f":"SUM(J46:J85)","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,"Par Amount (i.e., likely contribution of Toll Revenues for Capital)",{"$f":"SUM(V46:V85)","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,null,"Par Amount (i.e., likely contribution of Toll Revenues for Capital)",{"$f":"SUM(AG46:AG85)","v":{"$error":"#DIV/0!"}}]
[null,null,"Bonding Capacity (%)",null,{"$f":"E39/E36","v":{"$error":"#DIV/0!"}},"=Bonding Capacity/Capital Cost",null,null,null,null,null,null,null,"Bonding Capacity (%)",{"$f":"O39/O36","v":{"$error":"#DIV/0!"}},"=Bonding Capacity/Capital Cost",null,null,null,null,null,null,null,null,null,"Bonding Capacity (%)=Feasibility",{"$f":"AA39/AA36","v":{"$error":"#DIV/0!"}},"=Bonding Capacity/Capital Cost"]
[null,null,"40-Year Operating Margin",null,{"$f":"IF(F86<0.1,-1,H86/F86)","v":{"$error":"#DIV/0!"}},"=Operating Revenue/Gross Revenues",null,null,null,null,null,null,null,"40-Year Operating Margin",{"$f":"IF(R86<0.1,-1,T86/R86)","v":{"$error":"#DIV/0!"}},"=Operating Revenue/Gross Revenues",null,null,null,null,null,null,null,null,null,"40-Year Operating Margin",{"$f":"IF(AC86<0.1,-1,AE86/AC86)","v":{"$error":"#DIV/0!"}},"=Operating Revenue/Gross Revenues"]
[]
[]
[null,null,null,null,"Year","Gross Revenues","O&M Costs","Operating Revenues","Cash Flows Available for Debt","PV of CFs Available for Debt",null,null,null,null,null,null,"Year","Gross Revenues","O&M Costs","Operating Revenues","Cash Flows Available for Debt","PV of CFs Available for Debt",null,null,null,null,null,"Year","Gross revenues","O&M Costs","Operating Revenues","Cash Flows Available for Debt","PV of CFs Available for Debt"]
[null,null,"Construction Start Date >>>>",0,{"$f":"E46-E29","v":0},null,null,null,null,null,null,null,null,null,"Construction Start Date >>>>",0,{"$f":"Q46-O29","v":0},null,null,null,null,null,null,null,null,"Construction Start Date >>>>",0,{"$f":"AB46-AA29","v":0}]
[null,null,"Opening Year >>>>",1,{"$f":"OpeningYear_EL","v":0},{"$f":"HLOOKUP(E46,'EL_Calcs #2'!$C$7:$AP$49,41,FALSE)","v":{"$error":"#DIV/0!"}},{"$f":"HLOOKUP(E46,'EL_Calcs #2'!$C$7:$AP$49,42,FALSE)","v":{"$error":"#DIV/0!"}},{"$f":"F46+G46","v":{"$error":"#DIV/0!"}},{"$f":"H46*VLOOKUP($D$5,$E$12:$F$19,2,FALSE)","v":{"$error":"#DIV/0!"}},{"$f":"I46/(1+$D$4)^(E46-$E$45)","v":{"$error":"#DIV/0!"}},null,null,null,null,"Opening Year >>>>",1,{"$f":"OpeningYear_TB","v":0},{"$f":"HLOOKUP(Q46,'Bridge_Calcs #1'!$C$8:$AP$37,28,FALSE)","v":{"$error":"#DIV/0!"}},{"$f":"HLOOKUP(Q46,'Bridge_Calcs #1'!$C$8:$AP$37,29,FALSE)","v":{"$error":"#DIV/0!"}},{"$f":"R46+S46","v":{"$error":"#DIV/0!"}},{"$f":"T46*VLOOKUP($D$5,$E$12:$F$19,2,FALSE)","v":{"$error":"#DIV/0!"}},{"$f":"U46/(1+$D$4)^(Q46-$Q$45)","v":{"$error":"#DIV/0!"}},null,null,null,"Opening Year >>>>",1,{"$f":"OpeningYear_GT","v":0},{"$f":"HLOOKUP(AB46,'Green_Calcs #1'!$C$11:$AP$47,29,FALSE)","v":{"$error":"#DIV/0!"}},{"$f":"HLOOKUP(AB46,'Green_Calcs #1'!$C$11:$AP$47,30,FALSE)","v":{"$error":"#DIV/0!"}},{"$f":"AC46+AD46","v":{"$error":"#DIV/0!"}},{"$f":"AE46*VLOOKUP($D$5,$E$12:$F$19,2,FALSE)","v":{"$error":"#DIV/0!"}},{"$f":"AF46/(1+$D$4)^(AB46-$AB$45)","v":{"$error":"#DIV/0!"}}]
[null,null,null,2,{"$f":"E46+1","v":1},{"$f":"HLOOKUP(E47,'EL_Calcs #2'!$C$7:$AP$49,41,FALSE)","v":{"$error":"#DIV/0!"}},{"$f":"HLOOKUP(E47,'EL_Calcs #2'!$C$7:$AP$49,42,FALSE)","v":{"$error":"#DIV/0!"}},{"$f":"F47+G47","v":{"$error":"#DIV/0!"}},{"$f":"H47*VLOOKUP($D$5,$E$12:$F$19,2,FALSE)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,null,null,null,null,2,{"$f":"Q46+1","v":1},{"$f":"HLOOKUP(Q47,'Bridge_Calcs #1'!$C$8:$AP$37,28,FALSE)","v":{"$error":"#DIV/0!"}},{"$f":"HLOOKUP(Q47,'Bridge_Calcs #1'!$C$8:$AP$37,29,FALSE)","v":{"$error":"#DIV/0!"}},{"$f":"R47+S47","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,null,2,{"$f":"AB46+1","v":1},{"$f":"HLOOKUP(AB47,'Green_Calcs #1'!$C$11:$AP$47,29,FALSE)","v":{"$error":"#DIV/0!"}},{"$f":"HLOOKUP(AB47,'Green_Calcs #1'!$C$11:$AP$47,30,FALSE)","v":{"$error":"#DIV/0!"}},{"$f":"AC47+AD47","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,3,{"$f":"E47+1","v":2},{"$f":"HLOOKUP(E48,'EL_Calcs #2'!$C$7:$AP$49,41,FALSE)","v":{"$error":"#DIV/0!"}},{"$f":"HLOOKUP(E48,'EL_Calcs #2'!$C$7:$AP$49,42,FALSE)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,null,null,3,{"$f":"Q47+1","v":2},{"$f":"HLOOKUP(Q48,'Bridge_Calcs #1'!$C$8:$AP$37,28,FALSE)","v":{"$error":"#DIV/0!"}},{"$f":"HLOOKUP(Q48,'Bridge_Calcs #1'!$C$8:$AP$37,29,FALSE)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,null,3,{"$f":"AB47+1","v":2},{"$f":"HLOOKUP(AB48,'Green_Calcs #1'!$C$11:$AP$47,29,FALSE)","v":{"$error":"#DIV/0!"}},{"$f":"HLOOKUP(AB48,'Green_Calcs #1'!$C$11:$AP$47,30,FALSE)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,4,3,{"$f":"HLOOKUP(E49,'EL_Calcs #2'!$C$7:$AP$49,41,FALSE)","v":{"$error":"#DIV/0!"}},{"$f":"HLOOKUP(E49,'EL_Calcs #2'!$C$7:$AP$49,42,FALSE)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,null,null,4,3,{"$f":"HLOOKUP(Q49,'Bridge_Calcs #1'!$C$8:$AP$37,28,FALSE)","v":{"$error":"#DIV/0!"}},{"$f":"HLOOKUP(Q49,'Bridge_Calcs #1'!$C$8:$AP$37,29,FALSE)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,null,4,3,{"$f":"HLOOKUP(AB49,'Green_Calcs #1'!$C$11:$AP$47,29,FALSE)","v":{"$error":"#DIV/0!"}},{"$f":"HLOOKUP(AB49,'Green_Calcs #1'!$C$11:$AP$47,30,FALSE)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,5,4,{"$f":"HLOOKUP(E50,'EL_Calcs #2'!$C$7:$AP$49,41,FALSE)","v":{"$error":"#DIV/0!"}},{"$f":"HLOOKUP(E50,'EL_Calcs #2'!$C$7:$AP$49,42,FALSE)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,null,null,5,4,{"$f":"HLOOKUP(Q50,'Bridge_Calcs #1'!$C$8:$AP$37,28,FALSE)","v":{"$error":"#DIV/0!"}},{"$f":"HLOOKUP(Q50,'Bridge_Calcs #1'!$C$8:$AP$37,29,FALSE)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,null,5,4,{"$f":"HLOOKUP(AB50,'Green_Calcs #1'!$C$11:$AP$47,29,FALSE)","v":{"$error":"#DIV/0!"}},{"$f":"HLOOKUP(AB50,'Green_Calcs #1'!$C$11:$AP$47,30,FALSE)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,6,5,{"$f":"HLOOKUP(E51,'EL_Calcs #2'!$C$7:$AP$49,41,FALSE)","v":{"$error":"#DIV/0!"}},{"$f":"HLOOKUP(E51,'EL_Calcs #2'!$C$7:$AP$49,42,FALSE)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,null,null,6,5,{"$f":"HLOOKUP(Q51,'Bridge_Calcs #1'!$C$8:$AP$37,28,FALSE)","v":{"$error":"#DIV/0!"}},{"$f":"HLOOKUP(Q51,'Bridge_Calcs #1'!$C$8:$AP$37,29,FALSE)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,null,6,5,{"$f":"HLOOKUP(AB51,'Green_Calcs #1'!$C$11:$AP$47,29,FALSE)","v":{"$error":"#DIV/0!"}},{"$f":"HLOOKUP(AB51,'Green_Calcs #1'!$C$11:$AP$47,30,FALSE)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,7,6,{"$f":"HLOOKUP(E52,'EL_Calcs #2'!$C$7:$AP$49,41,FALSE)","v":{"$error":"#DIV/0!"}},{"$f":"HLOOKUP(E52,'EL_Calcs #2'!$C$7:$AP$49,42,FALSE)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,null,null,7,6,{"$f":"HLOOKUP(Q52,'Bridge_Calcs #1'!$C$8:$AP$37,28,FALSE)","v":{"$error":"#DIV/0!"}},{"$f":"HLOOKUP(Q52,'Bridge_Calcs #1'!$C$8:$AP$37,29,FALSE)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,null,7,6,{"$f":"HLOOKUP(AB52,'Green_Calcs #1'!$C$11:$AP$47,29,FALSE)","v":{"$error":"#DIV/0!"}},{"$f":"HLOOKUP(AB52,'Green_Calcs #1'!$C$11:$AP$47,30,FALSE)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,8,7,{"$f":"HLOOKUP(E53,'EL_Calcs #2'!$C$7:$AP$49,41,FALSE)","v":{"$error":"#DIV/0!"}},{"$f":"HLOOKUP(E53,'EL_Calcs #2'!$C$7:$AP$49,42,FALSE)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,null,null,8,7,{"$f":"HLOOKUP(Q53,'Bridge_Calcs #1'!$C$8:$AP$37,28,FALSE)","v":{"$error":"#DIV/0!"}},{"$f":"HLOOKUP(Q53,'Bridge_Calcs #1'!$C$8:$AP$37,29,FALSE)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,null,8,7,{"$f":"HLOOKUP(AB53,'Green_Calcs #1'!$C$11:$AP$47,29,FALSE)","v":{"$error":"#DIV/0!"}},{"$f":"HLOOKUP(AB53,'Green_Calcs #1'!$C$11:$AP$47,30,FALSE)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,9,8,{"$f":"HLOOKUP(E54,'EL_Calcs #2'!$C$7:$AP$49,41,FALSE)","v":{"$error":"#DIV/0!"}},{"$f":"HLOOKUP(E54,'EL_Calcs #2'!$C$7:$AP$49,42,FALSE)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,null,null,9,8,{"$f":"HLOOKUP(Q54,'Bridge_Calcs #1'!$C$8:$AP$37,28,FALSE)","v":{"$error":"#DIV/0!"}},{"$f":"HLOOKUP(Q54,'Bridge_Calcs #1'!$C$8:$AP$37,29,FALSE)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,null,9,8,{"$f":"HLOOKUP(AB54,'Green_Calcs #1'!$C$11:$AP$47,29,FALSE)","v":{"$error":"#DIV/0!"}},{"$f":"HLOOKUP(AB54,'Green_Calcs #1'!$C$11:$AP$47,30,FALSE)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,10,9,{"$f":"HLOOKUP(E55,'EL_Calcs #2'!$C$7:$AP$49,41,FALSE)","v":{"$error":"#DIV/0!"}},{"$f":"HLOOKUP(E55,'EL_Calcs #2'!$C$7:$AP$49,42,FALSE)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,null,null,10,9,{"$f":"HLOOKUP(Q55,'Bridge_Calcs #1'!$C$8:$AP$37,28,FALSE)","v":{"$error":"#DIV/0!"}},{"$f":"HLOOKUP(Q55,'Bridge_Calcs #1'!$C$8:$AP$37,29,FALSE)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,null,10,9,{"$f":"HLOOKUP(AB55,'Green_Calcs #1'!$C$11:$AP$47,29,FALSE)","v":{"$error":"#DIV/0!"}},{"$f":"HLOOKUP(AB55,'Green_Calcs #1'!$C$11:$AP$47,30,FALSE)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,11,10,{"$f":"HLOOKUP(E56,'EL_Calcs #2'!$C$7:$AP$49,41,FALSE)","v":{"$error":"#DIV/0!"}},{"$f":"HLOOKUP(E56,'EL_Calcs #2'!$C$7:$AP$49,42,FALSE)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,null,null,11,10,{"$f":"HLOOKUP(Q56,'Bridge_Calcs #1'!$C$8:$AP$37,28,FALSE)","v":{"$error":"#DIV/0!"}},{"$f":"HLOOKUP(Q56,'Bridge_Calcs #1'!$C$8:$AP$37,29,FALSE)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,null,11,10,{"$f":"HLOOKUP(AB56,'Green_Calcs #1'!$C$11:$AP$47,29,FALSE)","v":{"$error":"#DIV/0!"}},{"$f":"HLOOKUP(AB56,'Green_Calcs #1'!$C$11:$AP$47,30,FALSE)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,12,11,{"$f":"HLOOKUP(E57,'EL_Calcs #2'!$C$7:$AP$49,41,FALSE)","v":{"$error":"#DIV/0!"}},{"$f":"HLOOKUP(E57,'EL_Calcs #2'!$C$7:$AP$49,42,FALSE)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,null,null,12,11,{"$f":"HLOOKUP(Q57,'Bridge_Calcs #1'!$C$8:$AP$37,28,FALSE)","v":{"$error":"#DIV/0!"}},{"$f":"HLOOKUP(Q57,'Bridge_Calcs #1'!$C$8:$AP$37,29,FALSE)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,null,12,11,{"$f":"HLOOKUP(AB57,'Green_Calcs #1'!$C$11:$AP$47,29,FALSE)","v":{"$error":"#DIV/0!"}},{"$f":"HLOOKUP(AB57,'Green_Calcs #1'!$C$11:$AP$47,30,FALSE)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,13,12,{"$f":"HLOOKUP(E58,'EL_Calcs #2'!$C$7:$AP$49,41,FALSE)","v":{"$error":"#DIV/0!"}},{"$f":"HLOOKUP(E58,'EL_Calcs #2'!$C$7:$AP$49,42,FALSE)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,null,null,13,12,{"$f":"HLOOKUP(Q58,'Bridge_Calcs #1'!$C$8:$AP$37,28,FALSE)","v":{"$error":"#DIV/0!"}},{"$f":"HLOOKUP(Q58,'Bridge_Calcs #1'!$C$8:$AP$37,29,FALSE)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,null,13,12,{"$f":"HLOOKUP(AB58,'Green_Calcs #1'!$C$11:$AP$47,29,FALSE)","v":{"$error":"#DIV/0!"}},{"$f":"HLOOKUP(AB58,'Green_Calcs #1'!$C$11:$AP$47,30,FALSE)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,14,13,{"$f":"HLOOKUP(E59,'EL_Calcs #2'!$C$7:$AP$49,41,FALSE)","v":{"$error":"#DIV/0!"}},{"$f":"HLOOKUP(E59,'EL_Calcs #2'!$C$7:$AP$49,42,FALSE)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,null,null,14,13,{"$f":"HLOOKUP(Q59,'Bridge_Calcs #1'!$C$8:$AP$37,28,FALSE)","v":{"$error":"#DIV/0!"}},{"$f":"HLOOKUP(Q59,'Bridge_Calcs #1'!$C$8:$AP$37,29,FALSE)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,null,14,13,{"$f":"HLOOKUP(AB59,'Green_Calcs #1'!$C$11:$AP$47,29,FALSE)","v":{"$error":"#DIV/0!"}},{"$f":"HLOOKUP(AB59,'Green_Calcs #1'!$C$11:$AP$47,30,FALSE)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,15,14,{"$f":"HLOOKUP(E60,'EL_Calcs #2'!$C$7:$AP$49,41,FALSE)","v":{"$error":"#DIV/0!"}},{"$f":"HLOOKUP(E60,'EL_Calcs #2'!$C$7:$AP$49,42,FALSE)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,null,null,15,14,{"$f":"HLOOKUP(Q60,'Bridge_Calcs #1'!$C$8:$AP$37,28,FALSE)","v":{"$error":"#DIV/0!"}},{"$f":"HLOOKUP(Q60,'Bridge_Calcs #1'!$C$8:$AP$37,29,FALSE)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,null,15,14,{"$f":"HLOOKUP(AB60,'Green_Calcs #1'!$C$11:$AP$47,29,FALSE)","v":{"$error":"#DIV/0!"}},{"$f":"HLOOKUP(AB60,'Green_Calcs #1'!$C$11:$AP$47,30,FALSE)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,16,15,{"$f":"HLOOKUP(E61,'EL_Calcs #2'!$C$7:$AP$49,41,FALSE)","v":{"$error":"#DIV/0!"}},{"$f":"HLOOKUP(E61,'EL_Calcs #2'!$C$7:$AP$49,42,FALSE)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,null,null,16,15,{"$f":"HLOOKUP(Q61,'Bridge_Calcs #1'!$C$8:$AP$37,28,FALSE)","v":{"$error":"#DIV/0!"}},{"$f":"HLOOKUP(Q61,'Bridge_Calcs #1'!$C$8:$AP$37,29,FALSE)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,null,16,15,{"$f":"HLOOKUP(AB61,'Green_Calcs #1'!$C$11:$AP$47,29,FALSE)","v":{"$error":"#DIV/0!"}},{"$f":"HLOOKUP(AB61,'Green_Calcs #1'!$C$11:$AP$47,30,FALSE)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,17,16,{"$f":"HLOOKUP(E62,'EL_Calcs #2'!$C$7:$AP$49,41,FALSE)","v":{"$error":"#DIV/0!"}},{"$f":"HLOOKUP(E62,'EL_Calcs #2'!$C$7:$AP$49,42,FALSE)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,null,null,17,16,{"$f":"HLOOKUP(Q62,'Bridge_Calcs #1'!$C$8:$AP$37,28,FALSE)","v":{"$error":"#DIV/0!"}},{"$f":"HLOOKUP(Q62,'Bridge_Calcs #1'!$C$8:$AP$37,29,FALSE)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,null,17,16,{"$f":"HLOOKUP(AB62,'Green_Calcs #1'!$C$11:$AP$47,29,FALSE)","v":{"$error":"#DIV/0!"}},{"$f":"HLOOKUP(AB62,'Green_Calcs #1'!$C$11:$AP$47,30,FALSE)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,18,17,{"$f":"HLOOKUP(E63,'EL_Calcs #2'!$C$7:$AP$49,41,FALSE)","v":{"$error":"#DIV/0!"}},{"$f":"HLOOKUP(E63,'EL_Calcs #2'!$C$7:$AP$49,42,FALSE)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,null,null,18,17,{"$f":"HLOOKUP(Q63,'Bridge_Calcs #1'!$C$8:$AP$37,28,FALSE)","v":{"$error":"#DIV/0!"}},{"$f":"HLOOKUP(Q63,'Bridge_Calcs #1'!$C$8:$AP$37,29,FALSE)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,null,18,17,{"$f":"HLOOKUP(AB63,'Green_Calcs #1'!$C$11:$AP$47,29,FALSE)","v":{"$error":"#DIV/0!"}},{"$f":"HLOOKUP(AB63,'Green_Calcs #1'!$C$11:$AP$47,30,FALSE)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,19,18,{"$f":"HLOOKUP(E64,'EL_Calcs #2'!$C$7:$AP$49,41,FALSE)","v":{"$error":"#DIV/0!"}},{"$f":"HLOOKUP(E64,'EL_Calcs #2'!$C$7:$AP$49,42,FALSE)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,null,null,19,18,{"$f":"HLOOKUP(Q64,'Bridge_Calcs #1'!$C$8:$AP$37,28,FALSE)","v":{"$error":"#DIV/0!"}},{"$f":"HLOOKUP(Q64,'Bridge_Calcs #1'!$C$8:$AP$37,29,FALSE)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,null,19,18,{"$f":"HLOOKUP(AB64,'Green_Calcs #1'!$C$11:$AP$47,29,FALSE)","v":{"$error":"#DIV/0!"}},{"$f":"HLOOKUP(AB64,'Green_Calcs #1'!$C$11:$AP$47,30,FALSE)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,20,19,{"$f":"HLOOKUP(E65,'EL_Calcs #2'!$C$7:$AP$49,41,FALSE)","v":{"$error":"#DIV/0!"}},{"$f":"HLOOKUP(E65,'EL_Calcs #2'!$C$7:$AP$49,42,FALSE)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,null,null,20,19,{"$f":"HLOOKUP(Q65,'Bridge_Calcs #1'!$C$8:$AP$37,28,FALSE)","v":{"$error":"#DIV/0!"}},{"$f":"HLOOKUP(Q65,'Bridge_Calcs #1'!$C$8:$AP$37,29,FALSE)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,null,20,19,{"$f":"HLOOKUP(AB65,'Green_Calcs #1'!$C$11:$AP$47,29,FALSE)","v":{"$error":"#DIV/0!"}},{"$f":"HLOOKUP(AB65,'Green_Calcs #1'!$C$11:$AP$47,30,FALSE)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,21,20,{"$f":"HLOOKUP(E66,'EL_Calcs #2'!$C$7:$AP$49,41,FALSE)","v":{"$error":"#DIV/0!"}},{"$f":"HLOOKUP(E66,'EL_Calcs #2'!$C$7:$AP$49,42,FALSE)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,null,null,21,20,{"$f":"HLOOKUP(Q66,'Bridge_Calcs #1'!$C$8:$AP$37,28,FALSE)","v":{"$error":"#DIV/0!"}},{"$f":"HLOOKUP(Q66,'Bridge_Calcs #1'!$C$8:$AP$37,29,FALSE)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,null,21,20,{"$f":"HLOOKUP(AB66,'Green_Calcs #1'!$C$11:$AP$47,29,FALSE)","v":{"$error":"#DIV/0!"}},{"$f":"HLOOKUP(AB66,'Green_Calcs #1'!$C$11:$AP$47,30,FALSE)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,22,21,{"$f":"HLOOKUP(E67,'EL_Calcs #2'!$C$7:$AP$49,41,FALSE)","v":{"$error":"#DIV/0!"}},{"$f":"HLOOKUP(E67,'EL_Calcs #2'!$C$7:$AP$49,42,FALSE)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,null,null,22,21,{"$f":"HLOOKUP(Q67,'Bridge_Calcs #1'!$C$8:$AP$37,28,FALSE)","v":{"$error":"#DIV/0!"}},{"$f":"HLOOKUP(Q67,'Bridge_Calcs #1'!$C$8:$AP$37,29,FALSE)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,null,22,21,{"$f":"HLOOKUP(AB67,'Green_Calcs #1'!$C$11:$AP$47,29,FALSE)","v":{"$error":"#DIV/0!"}},{"$f":"HLOOKUP(AB67,'Green_Calcs #1'!$C$11:$AP$47,30,FALSE)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,23,22,{"$f":"HLOOKUP(E68,'EL_Calcs #2'!$C$7:$AP$49,41,FALSE)","v":{"$error":"#DIV/0!"}},{"$f":"HLOOKUP(E68,'EL_Calcs #2'!$C$7:$AP$49,42,FALSE)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,null,null,23,22,{"$f":"HLOOKUP(Q68,'Bridge_Calcs #1'!$C$8:$AP$37,28,FALSE)","v":{"$error":"#DIV/0!"}},{"$f":"HLOOKUP(Q68,'Bridge_Calcs #1'!$C$8:$AP$37,29,FALSE)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,null,23,22,{"$f":"HLOOKUP(AB68,'Green_Calcs #1'!$C$11:$AP$47,29,FALSE)","v":{"$error":"#DIV/0!"}},{"$f":"HLOOKUP(AB68,'Green_Calcs #1'!$C$11:$AP$47,30,FALSE)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,24,23,{"$f":"HLOOKUP(E69,'EL_Calcs #2'!$C$7:$AP$49,41,FALSE)","v":{"$error":"#DIV/0!"}},{"$f":"HLOOKUP(E69,'EL_Calcs #2'!$C$7:$AP$49,42,FALSE)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,null,null,24,23,{"$f":"HLOOKUP(Q69,'Bridge_Calcs #1'!$C$8:$AP$37,28,FALSE)","v":{"$error":"#DIV/0!"}},{"$f":"HLOOKUP(Q69,'Bridge_Calcs #1'!$C$8:$AP$37,29,FALSE)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,null,24,23,{"$f":"HLOOKUP(AB69,'Green_Calcs #1'!$C$11:$AP$47,29,FALSE)","v":{"$error":"#DIV/0!"}},{"$f":"HLOOKUP(AB69,'Green_Calcs #1'!$C$11:$AP$47,30,FALSE)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,25,24,{"$f":"HLOOKUP(E70,'EL_Calcs #2'!$C$7:$AP$49,41,FALSE)","v":{"$error":"#DIV/0!"}},{"$f":"HLOOKUP(E70,'EL_Calcs #2'!$C$7:$AP$49,42,FALSE)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,null,null,25,24,{"$f":"HLOOKUP(Q70,'Bridge_Calcs #1'!$C$8:$AP$37,28,FALSE)","v":{"$error":"#DIV/0!"}},{"$f":"HLOOKUP(Q70,'Bridge_Calcs #1'!$C$8:$AP$37,29,FALSE)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,null,25,24,{"$f":"HLOOKUP(AB70,'Green_Calcs #1'!$C$11:$AP$47,29,FALSE)","v":{"$error":"#DIV/0!"}},{"$f":"HLOOKUP(AB70,'Green_Calcs #1'!$C$11:$AP$47,30,FALSE)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,26,25,{"$f":"HLOOKUP(E71,'EL_Calcs #2'!$C$7:$AP$49,41,FALSE)","v":{"$error":"#DIV/0!"}},{"$f":"HLOOKUP(E71,'EL_Calcs #2'!$C$7:$AP$49,42,FALSE)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,null,null,26,25,{"$f":"HLOOKUP(Q71,'Bridge_Calcs #1'!$C$8:$AP$37,28,FALSE)","v":{"$error":"#DIV/0!"}},{"$f":"HLOOKUP(Q71,'Bridge_Calcs #1'!$C$8:$AP$37,29,FALSE)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,null,26,25,{"$f":"HLOOKUP(AB71,'Green_Calcs #1'!$C$11:$AP$47,29,FALSE)","v":{"$error":"#DIV/0!"}},{"$f":"HLOOKUP(AB71,'Green_Calcs #1'!$C$11:$AP$47,30,FALSE)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,27,26,{"$f":"HLOOKUP(E72,'EL_Calcs #2'!$C$7:$AP$49,41,FALSE)","v":{"$error":"#DIV/0!"}},{"$f":"HLOOKUP(E72,'EL_Calcs #2'!$C$7:$AP$49,42,FALSE)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,null,null,27,26,{"$f":"HLOOKUP(Q72,'Bridge_Calcs #1'!$C$8:$AP$37,28,FALSE)","v":{"$error":"#DIV/0!"}},{"$f":"HLOOKUP(Q72,'Bridge_Calcs #1'!$C$8:$AP$37,29,FALSE)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,null,27,26,{"$f":"HLOOKUP(AB72,'Green_Calcs #1'!$C$11:$AP$47,29,FALSE)","v":{"$error":"#DIV/0!"}},{"$f":"HLOOKUP(AB72,'Green_Calcs #1'!$C$11:$AP$47,30,FALSE)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,28,27,{"$f":"HLOOKUP(E73,'EL_Calcs #2'!$C$7:$AP$49,41,FALSE)","v":{"$error":"#DIV/0!"}},{"$f":"HLOOKUP(E73,'EL_Calcs #2'!$C$7:$AP$49,42,FALSE)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,null,null,28,27,{"$f":"HLOOKUP(Q73,'Bridge_Calcs #1'!$C$8:$AP$37,28,FALSE)","v":{"$error":"#DIV/0!"}},{"$f":"HLOOKUP(Q73,'Bridge_Calcs #1'!$C$8:$AP$37,29,FALSE)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,null,28,27,{"$f":"HLOOKUP(AB73,'Green_Calcs #1'!$C$11:$AP$47,29,FALSE)","v":{"$error":"#DIV/0!"}},{"$f":"HLOOKUP(AB73,'Green_Calcs #1'!$C$11:$AP$47,30,FALSE)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,29,28,{"$f":"HLOOKUP(E74,'EL_Calcs #2'!$C$7:$AP$49,41,FALSE)","v":{"$error":"#DIV/0!"}},{"$f":"HLOOKUP(E74,'EL_Calcs #2'!$C$7:$AP$49,42,FALSE)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,null,null,29,28,{"$f":"HLOOKUP(Q74,'Bridge_Calcs #1'!$C$8:$AP$37,28,FALSE)","v":{"$error":"#DIV/0!"}},{"$f":"HLOOKUP(Q74,'Bridge_Calcs #1'!$C$8:$AP$37,29,FALSE)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,null,29,28,{"$f":"HLOOKUP(AB74,'Green_Calcs #1'!$C$11:$AP$47,29,FALSE)","v":{"$error":"#DIV/0!"}},{"$f":"HLOOKUP(AB74,'Green_Calcs #1'!$C$11:$AP$47,30,FALSE)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,30,29,{"$f":"HLOOKUP(E75,'EL_Calcs #2'!$C$7:$AP$49,41,FALSE)","v":{"$error":"#DIV/0!"}},{"$f":"HLOOKUP(E75,'EL_Calcs #2'!$C$7:$AP$49,42,FALSE)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,null,null,30,29,{"$f":"HLOOKUP(Q75,'Bridge_Calcs #1'!$C$8:$AP$37,28,FALSE)","v":{"$error":"#DIV/0!"}},{"$f":"HLOOKUP(Q75,'Bridge_Calcs #1'!$C$8:$AP$37,29,FALSE)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,null,30,29,{"$f":"HLOOKUP(AB75,'Green_Calcs #1'!$C$11:$AP$47,29,FALSE)","v":{"$error":"#DIV/0!"}},{"$f":"HLOOKUP(AB75,'Green_Calcs #1'!$C$11:$AP$47,30,FALSE)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,31,30,{"$f":"HLOOKUP(E76,'EL_Calcs #2'!$C$7:$AP$49,41,FALSE)","v":{"$error":"#DIV/0!"}},{"$f":"HLOOKUP(E76,'EL_Calcs #2'!$C$7:$AP$49,42,FALSE)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,null,null,31,30,{"$f":"HLOOKUP(Q76,'Bridge_Calcs #1'!$C$8:$AP$37,28,FALSE)","v":{"$error":"#DIV/0!"}},{"$f":"HLOOKUP(Q76,'Bridge_Calcs #1'!$C$8:$AP$37,29,FALSE)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,null,31,30,{"$f":"HLOOKUP(AB76,'Green_Calcs #1'!$C$11:$AP$47,29,FALSE)","v":{"$error":"#DIV/0!"}},{"$f":"HLOOKUP(AB76,'Green_Calcs #1'!$C$11:$AP$47,30,FALSE)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,32,31,{"$f":"HLOOKUP(E77,'EL_Calcs #2'!$C$7:$AP$49,41,FALSE)","v":{"$error":"#DIV/0!"}},{"$f":"HLOOKUP(E77,'EL_Calcs #2'!$C$7:$AP$49,42,FALSE)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,null,null,32,31,{"$f":"HLOOKUP(Q77,'Bridge_Calcs #1'!$C$8:$AP$37,28,FALSE)","v":{"$error":"#DIV/0!"}},{"$f":"HLOOKUP(Q77,'Bridge_Calcs #1'!$C$8:$AP$37,29,FALSE)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,null,32,31,{"$f":"HLOOKUP(AB77,'Green_Calcs #1'!$C$11:$AP$47,29,FALSE)","v":{"$error":"#DIV/0!"}},{"$f":"HLOOKUP(AB77,'Green_Calcs #1'!$C$11:$AP$47,30,FALSE)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,33,32,{"$f":"HLOOKUP(E78,'EL_Calcs #2'!$C$7:$AP$49,41,FALSE)","v":{"$error":"#DIV/0!"}},{"$f":"HLOOKUP(E78,'EL_Calcs #2'!$C$7:$AP$49,42,FALSE)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,null,null,33,32,{"$f":"HLOOKUP(Q78,'Bridge_Calcs #1'!$C$8:$AP$37,28,FALSE)","v":{"$error":"#DIV/0!"}},{"$f":"HLOOKUP(Q78,'Bridge_Calcs #1'!$C$8:$AP$37,29,FALSE)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,null,33,32,{"$f":"HLOOKUP(AB78,'Green_Calcs #1'!$C$11:$AP$47,29,FALSE)","v":{"$error":"#DIV/0!"}},{"$f":"HLOOKUP(AB78,'Green_Calcs #1'!$C$11:$AP$47,30,FALSE)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,34,33,{"$f":"HLOOKUP(E79,'EL_Calcs #2'!$C$7:$AP$49,41,FALSE)","v":{"$error":"#DIV/0!"}},{"$f":"HLOOKUP(E79,'EL_Calcs #2'!$C$7:$AP$49,42,FALSE)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,null,null,34,33,{"$f":"HLOOKUP(Q79,'Bridge_Calcs #1'!$C$8:$AP$37,28,FALSE)","v":{"$error":"#DIV/0!"}},{"$f":"HLOOKUP(Q79,'Bridge_Calcs #1'!$C$8:$AP$37,29,FALSE)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,null,34,33,{"$f":"HLOOKUP(AB79,'Green_Calcs #1'!$C$11:$AP$47,29,FALSE)","v":{"$error":"#DIV/0!"}},{"$f":"HLOOKUP(AB79,'Green_Calcs #1'!$C$11:$AP$47,30,FALSE)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,35,34,{"$f":"HLOOKUP(E80,'EL_Calcs #2'!$C$7:$AP$49,41,FALSE)","v":{"$error":"#DIV/0!"}},{"$f":"HLOOKUP(E80,'EL_Calcs #2'!$C$7:$AP$49,42,FALSE)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,null,null,35,34,{"$f":"HLOOKUP(Q80,'Bridge_Calcs #1'!$C$8:$AP$37,28,FALSE)","v":{"$error":"#DIV/0!"}},{"$f":"HLOOKUP(Q80,'Bridge_Calcs #1'!$C$8:$AP$37,29,FALSE)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,null,35,34,{"$f":"HLOOKUP(AB80,'Green_Calcs #1'!$C$11:$AP$47,29,FALSE)","v":{"$error":"#DIV/0!"}},{"$f":"HLOOKUP(AB80,'Green_Calcs #1'!$C$11:$AP$47,30,FALSE)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,36,35,{"$f":"HLOOKUP(E81,'EL_Calcs #2'!$C$7:$AP$49,41,FALSE)","v":{"$error":"#DIV/0!"}},{"$f":"HLOOKUP(E81,'EL_Calcs #2'!$C$7:$AP$49,42,FALSE)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,null,null,36,35,{"$f":"HLOOKUP(Q81,'Bridge_Calcs #1'!$C$8:$AP$37,28,FALSE)","v":{"$error":"#DIV/0!"}},{"$f":"HLOOKUP(Q81,'Bridge_Calcs #1'!$C$8:$AP$37,29,FALSE)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,null,36,35,{"$f":"HLOOKUP(AB81,'Green_Calcs #1'!$C$11:$AP$47,29,FALSE)","v":{"$error":"#DIV/0!"}},{"$f":"HLOOKUP(AB81,'Green_Calcs #1'!$C$11:$AP$47,30,FALSE)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,37,36,{"$f":"HLOOKUP(E82,'EL_Calcs #2'!$C$7:$AP$49,41,FALSE)","v":{"$error":"#DIV/0!"}},{"$f":"HLOOKUP(E82,'EL_Calcs #2'!$C$7:$AP$49,42,FALSE)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,null,null,37,36,{"$f":"HLOOKUP(Q82,'Bridge_Calcs #1'!$C$8:$AP$37,28,FALSE)","v":{"$error":"#DIV/0!"}},{"$f":"HLOOKUP(Q82,'Bridge_Calcs #1'!$C$8:$AP$37,29,FALSE)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,null,37,36,{"$f":"HLOOKUP(AB82,'Green_Calcs #1'!$C$11:$AP$47,29,FALSE)","v":{"$error":"#DIV/0!"}},{"$f":"HLOOKUP(AB82,'Green_Calcs #1'!$C$11:$AP$47,30,FALSE)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,38,37,{"$f":"HLOOKUP(E83,'EL_Calcs #2'!$C$7:$AP$49,41,FALSE)","v":{"$error":"#DIV/0!"}},{"$f":"HLOOKUP(E83,'EL_Calcs #2'!$C$7:$AP$49,42,FALSE)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,null,null,38,37,{"$f":"HLOOKUP(Q83,'Bridge_Calcs #1'!$C$8:$AP$37,28,FALSE)","v":{"$error":"#DIV/0!"}},{"$f":"HLOOKUP(Q83,'Bridge_Calcs #1'!$C$8:$AP$37,29,FALSE)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,null,38,37,{"$f":"HLOOKUP(AB83,'Green_Calcs #1'!$C$11:$AP$47,29,FALSE)","v":{"$error":"#DIV/0!"}},{"$f":"HLOOKUP(AB83,'Green_Calcs #1'!$C$11:$AP$47,30,FALSE)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,39,38,{"$f":"HLOOKUP(E84,'EL_Calcs #2'!$C$7:$AP$49,41,FALSE)","v":{"$error":"#DIV/0!"}},{"$f":"HLOOKUP(E84,'EL_Calcs #2'!$C$7:$AP$49,42,FALSE)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,null,null,39,38,{"$f":"HLOOKUP(Q84,'Bridge_Calcs #1'!$C$8:$AP$37,28,FALSE)","v":{"$error":"#DIV/0!"}},{"$f":"HLOOKUP(Q84,'Bridge_Calcs #1'!$C$8:$AP$37,29,FALSE)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,null,39,38,{"$f":"HLOOKUP(AB84,'Green_Calcs #1'!$C$11:$AP$47,29,FALSE)","v":{"$error":"#DIV/0!"}},{"$f":"HLOOKUP(AB84,'Green_Calcs #1'!$C$11:$AP$47,30,FALSE)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,40,39,{"$f":"HLOOKUP(E85,'EL_Calcs #2'!$C$7:$AP$49,41,FALSE)","v":{"$error":"#DIV/0!"}},{"$f":"HLOOKUP(E85,'EL_Calcs #2'!$C$7:$AP$49,42,FALSE)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,null,null,40,39,{"$f":"HLOOKUP(Q85,'Bridge_Calcs #1'!$C$8:$AP$37,28,FALSE)","v":{"$error":"#DIV/0!"}},{"$f":"HLOOKUP(Q85,'Bridge_Calcs #1'!$C$8:$AP$37,29,FALSE)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,null,40,39,{"$f":"HLOOKUP(AB85,'Green_Calcs #1'!$C$11:$AP$47,29,FALSE)","v":{"$error":"#DIV/0!"}},{"$f":"HLOOKUP(AB85,'Green_Calcs #1'!$C$11:$AP$47,30,FALSE)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,null,{"$f":"SUM(F46:F85)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"SUM(H46:H85)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(I46:I85)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(J46:J85)","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,{"$f":"SUM(R46:R85)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"SUM(T46:T85)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(U46:U85)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(V46:V85)","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,{"$f":"SUM(AC46:AC85)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"SUM(AE46:AE85)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(AF46:AF85)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(AG46:AG85)","v":{"$error":"#DIV/0!"}}]
[]
[]
[]
[]
[null,null,null,"Donut","Pie",null,null,null,null,null,null,null,null,null,null,"Donut","Pie",null,null,null,null,null,null,null,null,null,"Donut","Pie"]
[null,null,null,55,{"$f":"IF(E41<=-0.15,$J$10,IF(AND(E41>-0.15,E41<=-0.05),$K$10,IF(AND(E41>-0.05,E41<=0.01),$L$10,IF(AND(E41>0.01,E41<=0.06),$M$10,IF(AND(E41>0.06,E41<=0.1),$N$10,IF(AND(E41>0.1,E40<=0.02),$O$10,IF(AND(E41>0.1,E40>0.02,E40<=0.25),$P$10,IF(AND(E41>0.1,E40>0.25,E40<=0.4),$Q$10,IF(AND(E41>0.1,E40>0.4),$R$10,$N$10)))))))))","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,null,55,{"$f":"IF(O41<=-0.15,$J$10,IF(AND(O41>-0.15,O41<=-0.05),$K$10,IF(AND(O41>-0.05,O41<=0.01),$L$10,IF(AND(O41>0.01,O41<=0.06),$M$10,IF(AND(O41>0.06,O41<=0.1),$N$10,IF(AND(O41>0.1,O40<=0.02),$O$10,IF(AND(O41>0.1,O40>0.02,O40<=0.25),$P$10,IF(AND(O41>0.1,O40>0.25,O40<=0.4),$Q$10,IF(AND(O41>0.1,O40>0.4),$R$10,$N$10)))))))))","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,55,{"$f":"IF(AA41<=-0.15,$J$10,IF(AND(AA41>-0.15,AA41<=-0.05),$K$10,IF(AND(AA41>-0.05,AA41<=0.01),$L$10,IF(AND(AA41>0.01,AA41<=0.06),$M$10,IF(AND(AA41>0.06,AA40<=0.1),$N$10,IF(AND(AA41>0.1,AA40<=0.02),$O$10,IF(AND(AA41>0.1,AA40>0.02,AA40<=0.25),$P$10,IF(AND(AA41>0.1,AA40>0.25,AA40<=0.4),$Q$10,IF(AND(AA41>0.1,AA40>0.4),$R$10,$N$10)))))))))","v":{"$error":"#DIV/0!"}}]
[null,null,null,60,1,null,null,null,null,null,null,null,null,null,null,60,1,null,null,null,null,null,null,null,null,null,60,1]
[null,null,null,55,{"$f":"200-E92-E93","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,null,55,{"$f":"200-Q92-Q93","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,55,{"$f":"200-AB92-AB93","v":{"$error":"#DIV/0!"}}]
[null,null,null,{"$f":"SUM(D92:D94)","v":170},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(P92:P94)","v":170},null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA92:AA94)","v":170}]

{"sheet":"Assumptions Tab","index":7,"n_rows":216,"n_cols":25,"rows_kept":216,"cut":false,"hidden":true,"merged":[[2,2,2,7],[130,2,130,7],[130,11,130,16],[130,18,130,24]]}
[]
[null,null,null,null,null,null,null,null,null,null,"Supporting Docs"]
[null,null,"GENERAL ASSUMPTIONS",null,null,null,null,null,null,null,"etc unit costs",null,null,null,null,"image review"]
[null,null,null,null,null,null,null,null,null,null,"NH",0.10268343101800897,null,null,null,"I-66 ITB",8.5000000000000006E-2]
[null,null,"Dropdown list menu",null,null,null,null,null,null,null,"KTA",8.9390022395004959E-2]
[null,null,"Yes",null,null,null,null,null,null,null,"VDOT",0.1224946603430983,null,null,null,"Assume i-toll cost = ETC + image review"]
[null,null,"No",null,null,null,null,null,null,null,"NYSTA",0.136607871336623]
[]
[null,null,"Perceived share of thru trips",null,null,null,null,null,null,null,"violation / video costs"]
[null,null,"High - 90%",null,0.9,null,null,null,null,null,"KTA",null,null,null,null,"Cost per Violation"]
[null,null,"Medium - 75%",null,0.75,null,null,null,null,null,"per video - OPT",0.6736685779750321,null,null,null,"I-66 ITB",0.91322582237061189]
[null,null,"Low - 50%",null,0.5,null,null,null,null,null,"per video - PESS",0.89278930774016496,null,null,null,"NYSTA"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Harriman",0.93156111164499023]
[null,null,"Annualization Factor",null,null,null,null,null,null,null,"NH","cost per non-ETC Tx",null,null,null,"Yonkers",1.053940954846593]
[null,null,"Annualization Factor",null,320,null,null,null,null,null,null,"High Freq","Low Freq",null,null,"TZ",1.0508891582808104]
[null,null,null,null,null,null,null,null,null,null,"Hampton",0.18315361164065228,0.4864444773641155]
[null,null,"BBM Toll Rate",null,null,null,null,null,null,null,"Bedford",0.25545679508584296,0.67047712498141299,null,null,"New Hampshire"]
[null,null,"BBM rate above ETC rate","%",0.53,"Source: Monroe T&R Rate Schedule Info",null,null,null,null,"Dover",0.18951190659657094,0.4928594979082479,null,null,null,"Opt","Pess"]
[null,null,null,null,null,null,null,null,null,null,"Rochester",0.127891651639672,0.3305663205444519,null,null,"Bedford Main",1.4197656993277461,1.5345824949373787]
[null,null,"Toll Processing Costs","units"]
[null,null,"Unit Cost per ETC Tx",null,0.15,null,null,null,null,null,null,null,null,null,null,"Hampton Ramp",1.4936246254648762,1.6738383366372278]
[null,null,"Unit Cost per i-toll Tx",null,0.25,null,null,null,null,null,null,null,null,null,null,"Dover",1.452204562976547,1.6078704110005846]
[null,null,"Unit Cost per Video Trip",null,0.53,"Typically 3.5x ETC"]
[null,null,"Cost per Non-Tolled Vehicle Tx",null,0.01,"SWAG",null,null,null,null,null,null,null,null,null,"Rochester",1.4985148214835722,1.6323746667628076]
[null,null,"Base Year Dollars",null,2018,null,null,null,null,null,"excerpt below is from a report we compiled in review of a cost model developed for the I-85 Express Lanes Extension."]
[null,null,"Inflation","%",0,"rationale: technology becomes more efficient/effective",null,null,null,null,"Roadway Maintenance Costs"]
[null,null,"Enforcement","units",null,null,null,null,null,null,"The Rdwy Maint Cost per LM tab contained the costs which served as the basis for numerous roadway cost calculations. These are summarized in Table 7:",null,null,null,null,null,null,null,"For comparison purposes, a cost model developed for US-281 in Texas was reviewed. This model contained several per-lane costs compiled from other agencies. These high-level estimates included the following:"]
[null,null,"Annual Cost per Trooper",null,125000,"industry standard",null,null,null,null,null,null,null,null,null,null,null,null,"Florida’s Turnpike Enterprise – "]
[null,null,"# Troopers - 24 hour period",null,3,null,null,null,null,null,"Table 7 – I-85 Roadway O&M Costs per Lane-Mile",null,null,null,null,null,null,null,"Miami-Dad Expressway – "]
[null,null,"Est. Annual Cost",null,{"$f":"E28*E29","v":375000},null,null,null,null,null,"Expense Category",null,null,null,null,"GDOT Enhanced",null,null,"Orlando-Orange County Expressway Authority – "]
[null,null,"Base Year",null,2018,null,null,null,null,null,"Roadway Service Level Cost (Labor, Material)",null,null,null,null,16080,null,null,"Tampa-Hillsborough Expressway Authority – "]
[]
[null,null,"Roadway Maintenance Costs","units",null,null,null,null,null,null,"Landscape Maintenance (Mowing, Litter)",null,null,null,null,1430,null,null,"Mid-Bay Bridge Authority – "]
[null,null,"Cost per Lane-Mile",null,25000]
[null,null,"Base Year",null,2018]
[null,null,null,null,null,null,null,null,null,null,"Maint Dept. Admin Overhead",null,null,null,null,640]
[null,null,"Toll System Capital Cost","units",null,null,null,null,null,null,"Professional Staff Services",null,null,null,null,3630,null,null,"Of these five agencies, the average cost per lane-mile is $22,960 per lane-mile. This average value is within 7.5% of I-85’s estimated value of $24,790. Therefore, the estimated cost of $24,790 is reasonable."]
[null,null,"Express Lanes","lane-miles",450000,null,null,null,null,null,"GDOT Agency Overhead",null,null,null,null,3010]
[null,null,"Toll Roads","lane-miles",422000,null,null,null,null,null,null,"TOTAL per Lane Mile",null,null,null,24790]
[null,null,"Toll Bridges","lane-miles",250000,"*assume same as toll road",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$ 18,800 per lane-mile"]
[null,null,"Base Year",null,2018,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$ 29,900 per lane-mile"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$ 24,300 per lane-mile"]
[null,null,"Tolling Renewal and Replacement (R&R) Costs","units"]
[null,null,"Toll Roads","lane-miles",36000]
[null,null,"Express Lanes","lane-miles",45000]
[null,null,"Toll Bridges","lane-miles",20000,"* based on Mid-Currituck Estimates"]
[null,null,"Base Year",null,2018]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$ 29,200 per lane-mile"]
[null,null,"Toll System Maintenance",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$ 12,600 per lane-mile"]
[null,null,"Annual Toll System Maintenance ($/lane-mile)",null,80000,"average cost based on sample database"]
[null,null,"Base Year",null,2018]
[]
[null,null,"Credit Card Fees"]
[null,null,"Fees as a % of  Revenue",null,0.02]
[null,null,"% of Gross Revenue paid by Credit Card",null,0.9]
[]
[null,null,"Percent Video Customers Pay"]
[null,null,null,null,0.75]
[]
[]
[]
[null,null,"ETC/I-toll/Video/Ramp-up "]
[]
[null,null,"Year","ETC","i-tolls","video","Ramp-Up"]
[null,null,{"$f":"'Express Lanes'!I8","v":0},0.6,{"$f":"(1-D65)*0.2","v":8.0000000000000016E-2},{"$f":"1-SUM(D65:E65)","v":0.32000000000000006},0.6]
[null,null,{"$f":"C65+1","v":1},{"$f":"IF(D65>=0.8,0.8,D65+0.02)","v":0.62},{"$f":"(1-D66)*0.2","v":7.6000000000000012E-2},0.30400000000000005,0.8]
[null,null,{"$f":"C66+1","v":2},{"$f":"IF(D66>=0.8,0.8,D66+0.02)","v":0.64},7.1999999999999995E-2,0.28800000000000003,0.95]
[null,null,3,0.66,6.7999999999999991E-2,0.27200000000000002,1]
[null,null,4,0.68,6.3999999999999987E-2,0.25600000000000001,1]
[null,null,5,0.70000000000000007,5.9999999999999991E-2,0.24,1]
[null,null,6,0.72000000000000008,5.5999999999999987E-2,0.22399999999999998,1]
[null,null,7,0.7400000000000001,5.1999999999999984E-2,0.20799999999999996,1]
[null,null,8,0.76000000000000012,4.799999999999998E-2,0.19199999999999995,1]
[null,null,9,0.78000000000000014,4.3999999999999977E-2,0.17599999999999993,1]
[null,null,10,0.80000000000000016,3.9999999999999973E-2,0.15999999999999992,1]
[null,null,11,0.8,3.9999999999999994E-2,0.15999999999999992,1]
[null,null,12,0.8,3.9999999999999994E-2,0.15999999999999992,1]
[null,null,13,0.8,3.9999999999999994E-2,0.15999999999999992,1]
[null,null,14,0.8,3.9999999999999994E-2,0.15999999999999992,1]
[null,null,15,0.8,3.9999999999999994E-2,0.15999999999999992,1]
[null,null,16,0.8,3.9999999999999994E-2,0.15999999999999992,1]
[null,null,17,0.8,3.9999999999999994E-2,0.15999999999999992,1]
[null,null,18,0.8,3.9999999999999994E-2,0.15999999999999992,1]
[null,null,19,0.8,3.9999999999999994E-2,0.15999999999999992,1]
[null,null,20,0.8,3.9999999999999994E-2,0.15999999999999992,1]
[null,null,21,0.8,3.9999999999999994E-2,0.15999999999999992,1]
[null,null,22,0.8,3.9999999999999994E-2,0.15999999999999992,1]
[null,null,23,0.8,3.9999999999999994E-2,0.15999999999999992,1]
[null,null,24,0.8,3.9999999999999994E-2,0.15999999999999992,1]
[null,null,25,0.8,3.9999999999999994E-2,0.15999999999999992,1]
[null,null,26,0.8,3.9999999999999994E-2,0.15999999999999992,1]
[null,null,27,0.8,3.9999999999999994E-2,0.15999999999999992,1]
[null,null,28,0.8,3.9999999999999994E-2,0.15999999999999992,1]
[null,null,29,0.8,3.9999999999999994E-2,0.15999999999999992,1]
[null,null,30,0.8,3.9999999999999994E-2,0.15999999999999992,1]
[null,null,31,0.8,3.9999999999999994E-2,0.15999999999999992,1]
[null,null,32,0.8,3.9999999999999994E-2,0.15999999999999992,1]
[null,null,33,0.8,3.9999999999999994E-2,0.15999999999999992,1]
[null,null,34,0.8,3.9999999999999994E-2,0.15999999999999992,1]
[null,null,35,0.8,3.9999999999999994E-2,0.15999999999999992,1]
[null,null,36,0.8,3.9999999999999994E-2,0.15999999999999992,1]
[null,null,37,0.8,3.9999999999999994E-2,0.15999999999999992,1]
[null,null,38,0.8,3.9999999999999994E-2,0.15999999999999992,1]
[null,null,39,0.8,3.9999999999999994E-2,0.15999999999999992,1]
[null,null,40,0.8,3.9999999999999994E-2,0.15999999999999992,1]
[null,null,41,0.8,3.9999999999999994E-2,0.15999999999999992,1]
[null,null,42,0.8,3.9999999999999994E-2,0.15999999999999992,1]
[null,null,43,0.8,3.9999999999999994E-2,0.15999999999999992,1]
[null,null,44,0.8,3.9999999999999994E-2,0.15999999999999992,1]
[null,null,45,0.8,3.9999999999999994E-2,0.15999999999999992,1]
[null,null,46,0.8,3.9999999999999994E-2,0.15999999999999992,1]
[null,null,47,0.8,3.9999999999999994E-2,0.15999999999999992,1]
[null,null,48,0.8,3.9999999999999994E-2,0.15999999999999992,1]
[null,null,49,0.8,3.9999999999999994E-2,0.15999999999999992,1]
[null,null,50,0.8,3.9999999999999994E-2,0.15999999999999992,1]
[null,null,51,0.8,3.9999999999999994E-2,0.15999999999999992,1]
[null,null,52,0.8,3.9999999999999994E-2,0.15999999999999992,1]
[null,null,53,0.8,3.9999999999999994E-2,0.15999999999999992,1]
[null,null,54,0.8,3.9999999999999994E-2,0.15999999999999992,1]
[null,null,55,0.8,3.9999999999999994E-2,0.15999999999999992,1]
[null,null,56,0.8,3.9999999999999994E-2,0.15999999999999992,1]
[null,null,57,0.8,3.9999999999999994E-2,0.15999999999999992,1]
[null,null,58,0.8,3.9999999999999994E-2,0.15999999999999992,1]
[null,null,59,0.8,3.9999999999999994E-2,0.15999999999999992,1]
[null,null,60,0.8,3.9999999999999994E-2,0.15999999999999992,1]
[]
[]
[]
[]
[]
[null,null,"EXPRESS LANE ASSUMPTIONS",null,null,null,null,null,null,null,null,"TOLL BRIDGES",null,null,null,null,null,null,"TOLL ROADS"]
[]
[null,null,"Incr. Multiplier if GP @ 95+% Capacity:",2]
[]
[null,null,"Max GP Traffic Expected",2400,null,null,null,null,null,null,null,"Toll Share parameters",null,null,null,null,null,null,null,"Toll Share parameters"]
[null,null,"Max EL Thruput Traffic",1800,null,null,null,null,null,null,null,"Trip Purpose>","Passenger Cars","Trucks",null,null,null,null,null,"Trip Purpose>","Passenger Cars","Trucks"]
[null,null,"EL Trip Length-%",{"$f":"IF('Express Lanes'!$I$16=\"No\",1,VLOOKUP('Express Lanes'!$I$17,'Assumptions Tab'!$C$10:$E$12,3,FALSE))","v":0.75},null,null,null,null,null,null,null,"Time Coefficient (alpha)",0.122,9.0999999999999998E-2,null,null,null,null,null,"Time Coefficient (alpha)",0.122,9.0999999999999998E-2]
[null,null,"Average miles per trip thru corridor",{"$f":"D137*'Express Lanes'!$C$10","v":0},null,null,null,null,null,null,null,"Cost coefficient (beta)",{"$f":"+M137*60/M140","v":0.58560000000000001},{"$f":"+N137*60/N140","v":0.10920000000000001},null,null,null,null,null,"Cost coefficient (beta)",{"$f":"+U137*60/U140","v":0.58560000000000001},{"$f":"+V137*60/V140","v":0.10920000000000001}]
[null,null,"Estimated # of toll zones per direction",{"$f":"IF('Express Lanes'!$I$16=\"No\",1,ROUND('Express Lanes'!$C$10/3,0))","v":0},null,null,null,null,null,null,null,"Net Constant (toll & ETC bias constant)",-1.4E-2,0.38,null,null,null,null,null,"Net Constant (toll & ETC bias constant)",-1.4E-2,0.38]
[null,null,"Tx per Trip:",{"$f":"(D138/'Express Lanes'!$C$10)*D139","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,"VOT",{"$f":"'Toll Bridges'!I15","v":12.5},{"$f":"'Toll Bridges'!I16","v":50},null,null,null,null,null,"VOT",{"$f":"'Toll Roads'!I17","v":12.5},{"$f":"'Toll Roads'!I18","v":50}]
[null,null,null,null,null,null,null,null,null,null,null,"Toll Rates"]
[null,null,"Base Year Dollar",2018,null,null,null,null,null,null,null,"Toll Rate - Auto ($/mile)",{"$f":"'Toll Bridges'!C22/'Toll Bridges'!$C$10","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,"Toll Rate - Trucks ($/mile)",{"$f":"'Toll Bridges'!C23/'Toll Bridges'!$C$10","v":{"$error":"#DIV/0!"}}]
[null,null,"EL Volume Redux if No Intermediate Access",0.1,null,null,null,null,null,null,null,"Base Year",{"$f":"'Toll Bridges'!C29","v":0},null,null,null,null,null,null,"Percent Share of Thru Trips",{"$f":"VLOOKUP('Toll Roads'!$I$16,$C$10:$E$12,3,FALSE)","v":0.75}]
[]
[null,null,null,null,null,null,null,null,null,null,null,"Trip Length-%",1,null,null,null,null,null,null,"EL Trip Length-%",{"$f":"IF('Toll Roads'!I15=\"No\",1,U144)","v":0.75}]
[null,null,null,null,null,null,null,null,null,null,null,"Average Length per trip",{"$f":"M146*'Toll Bridges'!$C$10","v":0},null,null,null,null,null,null,"Average Length per trip",{"$f":"U146*'Toll Roads'!C10","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,"Zones/Corr:",1,null,null,null,null,null,null,"Zones/Corr:",{"$f":"IF('Toll Roads'!I15=\"No\",1,ROUND('Toll Roads'!C10/3,0))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,"Tx per Trip:",{"$f":"(M147/'Toll Bridges'!C10)*M148","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,"Tx per Trip:",{"$f":"(U147/'Toll Roads'!C10)*U148","v":{"$error":"#DIV/0!"}}]
[]
[]
[]
[null,null,"Daily Capacity Per lane",null,null,null,null,null,null,null,null,"ETC/I-toll/Video/Ramp-up ",null,null,null,null,null,null,null,"ETC/I-toll/Video/Ramp-up "]
[null,null,"Baseline ETL Capacity (AADT per lane):",13860]
[null,null,"Max ETL Capacity (AADT per lane):",15400,null,null,null,null,null,null,null,"Year","ETC","i-tolls","video","Ramp-Up",null,null,null,"Year","ETC","i-tolls","video","Ramp-Up"]
[null,null,"Baseline GP Capacity (AADT per lane):",18000,null,null,null,null,null,null,null,{"$f":"'Toll Bridges'!I8","v":0},0.6,{"$f":"(1-M156)*0.2","v":8.0000000000000016E-2},{"$f":"1-SUM(M156:N156)","v":0.32000000000000006},0.6,null,null,null,{"$f":"'Toll Roads'!I8","v":0},0.6,{"$f":"(1-U156)*0.2","v":8.0000000000000016E-2},{"$f":"1-SUM(U156:V156)","v":0.32000000000000006},0.6]
[null,null,"Max GP Capacity (AADT per lane):",22000,null,null,null,null,null,null,null,{"$f":"L156+1","v":1},{"$f":"IF(M156>=0.8,0.8,M156+0.02)","v":0.62},{"$f":"(1-M157)*0.2","v":7.6000000000000012E-2},0.30400000000000005,0.8,null,null,null,{"$f":"T156+1","v":1},{"$f":"IF(U156>=0.8,0.8,U156+0.02)","v":0.62},{"$f":"(1-U157)*0.2","v":7.6000000000000012E-2},0.30400000000000005,0.8]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"L157+1","v":2},{"$f":"IF(M157>=0.8,0.8,M157+0.02)","v":0.64},7.1999999999999995E-2,0.28800000000000003,0.95,null,null,null,{"$f":"T157+1","v":2},{"$f":"IF(U157>=0.8,0.8,U157+0.02)","v":0.64},7.1999999999999995E-2,0.28800000000000003,0.95]
[null,null,"Peak Hour Price Multiplier:",1,null,null,null,null,null,null,null,3,0.66,6.7999999999999991E-2,0.27200000000000002,1,null,null,null,3,0.66,6.7999999999999991E-2,0.27200000000000002,1]
[null,null,null,null,null,null,null,null,null,null,null,4,0.68,6.3999999999999987E-2,0.25600000000000001,1,null,null,null,4,0.68,6.3999999999999987E-2,0.25600000000000001,1]
[null,null,null,null,null,null,null,null,null,null,null,5,0.70000000000000007,5.9999999999999991E-2,0.24,1,null,null,null,5,0.70000000000000007,5.9999999999999991E-2,0.24,1]
[null,null,null,null,null,null,null,null,null,null,null,6,0.72000000000000008,5.5999999999999987E-2,0.22399999999999998,1,null,null,null,6,0.72000000000000008,5.5999999999999987E-2,0.22399999999999998,1]
[null,null,null,null,null,null,null,null,null,null,null,7,0.7400000000000001,5.1999999999999984E-2,0.20799999999999996,1,null,null,null,7,0.7400000000000001,5.1999999999999984E-2,0.20799999999999996,1]
[null,null,"Pk Hour Ops Lookup Table",null,null,null,null,null,null,null,null,8,0.76000000000000012,4.799999999999998E-2,0.19199999999999995,1,null,null,null,8,0.76000000000000012,4.799999999999998E-2,0.19199999999999995,1]
[null,null,"GP% Cap","EL Share Mult.",null,null,null,null,null,null,null,9,0.78000000000000014,4.3999999999999977E-2,0.17599999999999993,1,null,null,null,9,0.78000000000000014,4.3999999999999977E-2,0.17599999999999993,1]
[null,null,0,0.5,null,null,null,null,null,null,null,10,0.80000000000000016,3.9999999999999973E-2,0.15999999999999992,1,null,null,null,10,0.80000000000000016,3.9999999999999973E-2,0.15999999999999992,1]
[null,null,0.25,0.6,null,null,null,null,null,null,null,11,0.8,3.9999999999999994E-2,0.15999999999999992,1,null,null,null,11,0.8,3.9999999999999994E-2,0.15999999999999992,1]
[null,null,0.5,0.65,null,null,null,null,null,null,null,12,0.8,3.9999999999999994E-2,0.15999999999999992,1,null,null,null,12,0.8,3.9999999999999994E-2,0.15999999999999992,1]
[null,null,0.66,0.7,null,null,null,null,null,null,null,13,0.8,3.9999999999999994E-2,0.15999999999999992,1,null,null,null,13,0.8,3.9999999999999994E-2,0.15999999999999992,1]
[null,null,0.75,0.75,null,null,null,null,null,null,null,14,0.8,3.9999999999999994E-2,0.15999999999999992,1,null,null,null,14,0.8,3.9999999999999994E-2,0.15999999999999992,1]
[null,null,0.9,0.8,null,null,null,null,null,null,null,15,0.8,3.9999999999999994E-2,0.15999999999999992,1,null,null,null,15,0.8,3.9999999999999994E-2,0.15999999999999992,1]
[null,null,1,0.9,null,null,null,null,null,null,null,16,0.8,3.9999999999999994E-2,0.15999999999999992,1,null,null,null,16,0.8,3.9999999999999994E-2,0.15999999999999992,1]
[null,null,1.2,0.95,null,null,null,null,null,null,null,17,0.8,3.9999999999999994E-2,0.15999999999999992,1,null,null,null,17,0.8,3.9999999999999994E-2,0.15999999999999992,1]
[null,null,2,1,null,null,null,null,null,null,null,18,0.8,3.9999999999999994E-2,0.15999999999999992,1,null,null,null,18,0.8,3.9999999999999994E-2,0.15999999999999992,1]
[null,null,null,null,null,null,null,null,null,null,null,19,0.8,3.9999999999999994E-2,0.15999999999999992,1,null,null,null,19,0.8,3.9999999999999994E-2,0.15999999999999992,1]
[null,null,null,null,null,null,null,null,null,null,null,20,0.8,3.9999999999999994E-2,0.15999999999999992,1,null,null,null,20,0.8,3.9999999999999994E-2,0.15999999999999992,1]
[null,null,null,null,null,null,null,null,null,null,null,21,0.8,3.9999999999999994E-2,0.15999999999999992,1,null,null,null,21,0.8,3.9999999999999994E-2,0.15999999999999992,1]
[null,null,"Volume","LOS","Speed",null,null,null,null,null,null,22,0.8,3.9999999999999994E-2,0.15999999999999992,1,null,null,null,22,0.8,3.9999999999999994E-2,0.15999999999999992,1]
[null,null,0,"A",60,null,null,null,null,null,null,23,0.8,3.9999999999999994E-2,0.15999999999999992,1,null,null,null,23,0.8,3.9999999999999994E-2,0.15999999999999992,1]
[null,null,660,"B",60,null,null,null,null,null,null,24,0.8,3.9999999999999994E-2,0.15999999999999992,1,null,null,null,24,0.8,3.9999999999999994E-2,0.15999999999999992,1]
[null,null,1080,"C",60,null,null,null,null,null,null,25,0.8,3.9999999999999994E-2,0.15999999999999992,1,null,null,null,25,0.8,3.9999999999999994E-2,0.15999999999999992,1]
[null,null,1560,"D",57.6,null,null,null,null,null,null,26,0.8,3.9999999999999994E-2,0.15999999999999992,1,null,null,null,26,0.8,3.9999999999999994E-2,0.15999999999999992,1]
[null,null,2020,"E",51.1,null,null,null,null,null,null,27,0.8,3.9999999999999994E-2,0.15999999999999992,1,null,null,null,27,0.8,3.9999999999999994E-2,0.15999999999999992,1]
[null,null,2300,"F","40 or below",null,null,null,null,null,null,28,0.8,3.9999999999999994E-2,0.15999999999999992,1,null,null,null,28,0.8,3.9999999999999994E-2,0.15999999999999992,1]
[null,null,null,null,null,null,null,null,null,null,null,29,0.8,3.9999999999999994E-2,0.15999999999999992,1,null,null,null,29,0.8,3.9999999999999994E-2,0.15999999999999992,1]
[null,null,null,null,null,null,null,null,null,null,null,30,0.8,3.9999999999999994E-2,0.15999999999999992,1,null,null,null,30,0.8,3.9999999999999994E-2,0.15999999999999992,1]
[null,null,null,null,null,null,null,null,null,null,null,31,0.8,3.9999999999999994E-2,0.15999999999999992,1,null,null,null,31,0.8,3.9999999999999994E-2,0.15999999999999992,1]
[null,null,null,null,null,null,null,null,null,null,null,32,0.8,3.9999999999999994E-2,0.15999999999999992,1,null,null,null,32,0.8,3.9999999999999994E-2,0.15999999999999992,1]
[null,null,"Length of Peak Hour","Selection","k-factor","Growth","Dir. Dist.",null,null,null,null,33,0.8,3.9999999999999994E-2,0.15999999999999992,1,null,null,null,33,0.8,3.9999999999999994E-2,0.15999999999999992,1]
[null,null,"3 hrs (1.5 hrs AM / 1.5 hrs PM)",1,0.1,0,0.62,null,null,null,null,34,0.8,3.9999999999999994E-2,0.15999999999999992,1,null,null,null,34,0.8,3.9999999999999994E-2,0.15999999999999992,1]
[null,null,"4 hrs (2 hrs AM / 2 hrs PM)",2,0.09,0,0.57999999999999996,null,null,null,null,35,0.8,3.9999999999999994E-2,0.15999999999999992,1,null,null,null,35,0.8,3.9999999999999994E-2,0.15999999999999992,1]
[null,null,"6 hrs or more (3+ hrs in both AM & PM)",3,0.08,0,0.54,null,null,null,null,36,0.8,3.9999999999999994E-2,0.15999999999999992,1,null,null,null,36,0.8,3.9999999999999994E-2,0.15999999999999992,1]
[null,null,null,null,null,null,null,null,null,null,null,37,0.8,3.9999999999999994E-2,0.15999999999999992,1,null,null,null,37,0.8,3.9999999999999994E-2,0.15999999999999992,1]
[null,null,null,null,null,null,null,null,null,null,null,38,0.8,3.9999999999999994E-2,0.15999999999999992,1,null,null,null,38,0.8,3.9999999999999994E-2,0.15999999999999992,1]
[null,null,null,null,null,null,null,null,null,null,null,39,0.8,3.9999999999999994E-2,0.15999999999999992,1,null,null,null,39,0.8,3.9999999999999994E-2,0.15999999999999992,1]
[null,null,null,null,null,null,null,null,null,null,null,40,0.8,3.9999999999999994E-2,0.15999999999999992,1,null,null,null,40,0.8,3.9999999999999994E-2,0.15999999999999992,1]
[null,null,null,null,null,null,null,null,null,null,null,41,0.8,3.9999999999999994E-2,0.15999999999999992,1,null,null,null,41,0.8,3.9999999999999994E-2,0.15999999999999992,1]
[null,null,null,null,null,null,null,null,null,null,null,42,0.8,3.9999999999999994E-2,0.15999999999999992,1,null,null,null,42,0.8,3.9999999999999994E-2,0.15999999999999992,1]
[null,null,null,null,null,null,null,null,null,null,null,43,0.8,3.9999999999999994E-2,0.15999999999999992,1,null,null,null,43,0.8,3.9999999999999994E-2,0.15999999999999992,1]
[null,null,null,null,null,null,null,null,null,null,null,44,0.8,3.9999999999999994E-2,0.15999999999999992,1,null,null,null,44,0.8,3.9999999999999994E-2,0.15999999999999992,1]
[null,null,null,null,null,null,null,null,null,null,null,45,0.8,3.9999999999999994E-2,0.15999999999999992,1,null,null,null,45,0.8,3.9999999999999994E-2,0.15999999999999992,1]
[null,null,null,null,null,null,null,null,null,null,null,46,0.8,3.9999999999999994E-2,0.15999999999999992,1,null,null,null,46,0.8,3.9999999999999994E-2,0.15999999999999992,1]
[null,null,null,null,null,null,null,null,null,null,null,47,0.8,3.9999999999999994E-2,0.15999999999999992,1,null,null,null,47,0.8,3.9999999999999994E-2,0.15999999999999992,1]
[null,null,null,null,null,null,null,null,null,null,null,48,0.8,3.9999999999999994E-2,0.15999999999999992,1,null,null,null,48,0.8,3.9999999999999994E-2,0.15999999999999992,1]
[null,null,null,null,null,null,null,null,null,null,null,49,0.8,3.9999999999999994E-2,0.15999999999999992,1,null,null,null,49,0.8,3.9999999999999994E-2,0.15999999999999992,1]
[null,null,null,null,null,null,null,null,null,null,null,50,0.8,3.9999999999999994E-2,0.15999999999999992,1,null,null,null,50,0.8,3.9999999999999994E-2,0.15999999999999992,1]
[null,null,null,null,null,null,null,null,null,null,null,51,0.8,3.9999999999999994E-2,0.15999999999999992,1,null,null,null,51,0.8,3.9999999999999994E-2,0.15999999999999992,1]
[null,null,null,null,null,null,null,null,null,null,null,52,0.8,3.9999999999999994E-2,0.15999999999999992,1,null,null,null,52,0.8,3.9999999999999994E-2,0.15999999999999992,1]
[null,null,null,null,null,null,null,null,null,null,null,53,0.8,3.9999999999999994E-2,0.15999999999999992,1,null,null,null,53,0.8,3.9999999999999994E-2,0.15999999999999992,1]
[null,null,null,null,null,null,null,null,null,null,null,54,0.8,3.9999999999999994E-2,0.15999999999999992,1,null,null,null,54,0.8,3.9999999999999994E-2,0.15999999999999992,1]
[null,null,null,null,null,null,null,null,null,null,null,55,0.8,3.9999999999999994E-2,0.15999999999999992,1,null,null,null,55,0.8,3.9999999999999994E-2,0.15999999999999992,1]
[null,null,null,null,null,null,null,null,null,null,null,56,0.8,3.9999999999999994E-2,0.15999999999999992,1,null,null,null,56,0.8,3.9999999999999994E-2,0.15999999999999992,1]
[null,null,null,null,null,null,null,null,null,null,null,57,0.8,3.9999999999999994E-2,0.15999999999999992,1,null,null,null,57,0.8,3.9999999999999994E-2,0.15999999999999992,1]
[null,null,null,null,null,null,null,null,null,null,null,58,0.8,3.9999999999999994E-2,0.15999999999999992,1,null,null,null,58,0.8,3.9999999999999994E-2,0.15999999999999992,1]
[null,null,null,null,null,null,null,null,null,null,null,59,0.8,3.9999999999999994E-2,0.15999999999999992,1,null,null,null,59,0.8,3.9999999999999994E-2,0.15999999999999992,1]
[null,null,null,null,null,null,null,null,null,null,null,60,0.8,3.9999999999999994E-2,0.15999999999999992,1,null,null,null,60,0.8,3.9999999999999994E-2,0.15999999999999992,1]

{"sheet":"Version Control","index":8,"n_rows":23,"n_cols":6,"rows_kept":23,"cut":false,"hidden":false,"merged":[]}
[]
[]
[null,"No.","Date","Version ","Author","Comments"]
[null,1,"2019-12-16",1,"HNTB/NCDOT","Original Version"]
[null,2]
[null,3]
[null,4]
[null,5]
[null,6]
[null,7]
[null,8]
[null,9]
[null,10]
[null,11]
[null,12]
[null,13]
[null,14]
[null,15]
[null,16]
[null,17]
[null,18]
[null,19]
[null,20]

{"sheet":"EL_Calcs #1","index":9,"n_rows":62,"n_cols":26,"rows_kept":62,"cut":false,"hidden":true,"merged":[]}
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"EL",null,"GP"]
[null,null,"Toll Rate Calculations",null,null,null,null,null,null,null,null,null,null,null,"VOT ($/hr)",{"$f":"'Express Lanes'!I18","v":12.5}]
[null,null,null,null,"For conditional formatting",null,null,null,null,null,null,null,null,null,"VOT ($/min)",{"$f":"P2/60","v":0.20833333333333334}]
[null,null,"Toll Rate for Analysis",{"$f":"IF('Express Lanes'!C25<=$P$7,'Express Lanes'!C25,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF('Express Lanes'!$C$25>P7,1,0)","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,"Dist.",{"$f":"'Express Lanes'!C10","v":0}]
[null,null,"Max. Peak Hr. Toll Cost",{"$f":"J62*'Express Lanes'!$C$10*VLOOKUP('Express Lanes'!$I$17,'Assumptions Tab'!$C$10:$E$12,3,FALSE)","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,null,"Time to travel on EL (min)",{"$f":"P4/55*60","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cost of Traveling Time",{"$f":"P3*P5","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Max. Toll Rate/mile @ 0% Cap.",{"$f":"P5*P3/P4","v":{"$error":"#DIV/0!"}}]
[null,null,{"$f":"\"Base Toll Rates\"&\" - \"&'Express Lanes'!C31&\"$\"","v":"Base Toll Rates - $"},null,null,null,null,"Detailed Toll Rate Table",null,null,null,null,null,null,"Cost of Traveling",{"$f":"P4*P7","v":{"$error":"#DIV/0!"}}]
[null,null,"EL %Capacity","Rec. Rate",null,null,null,"%Cap","Daily Rate","Pk Hr Rate"]
[null,null,0,{"$f":"D4","v":{"$error":"#DIV/0!"}},"Mutiplier",null,null,0,{"$f":"D20","v":{"$error":"#DIV/0!"}},{"$f":"I10*(1+'Assumptions Tab'!$D$159)","v":{"$error":"#DIV/0!"}}]
[null,null,0.25,{"$f":"$D$10*E11","v":{"$error":"#DIV/0!"}},1.5,null,null,{"$f":"H10+2.5%","v":2.5000000000000001E-2},{"$f":"(H11-H$10)/(H$20-H$10)*(I$20-I$10)+I$10","v":{"$error":"#DIV/0!"}},{"$f":"I11*(1+'Assumptions Tab'!$D$159)","v":{"$error":"#DIV/0!"}}]
[null,null,0.5,{"$f":"$D$10*E12","v":{"$error":"#DIV/0!"}},2.5,null,null,{"$f":"H11+2.5%","v":0.05},{"$error":"#DIV/0!"},{"$f":"I12*(1+'Assumptions Tab'!$D$159)","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,"High",0.9,1]
[null,null,0.7,{"$error":"#DIV/0!"},3,null,null,7.5000000000000011E-2,{"$error":"#DIV/0!"},{"$f":"I13*(1+'Assumptions Tab'!$D$159)","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,"Median",0.75,2]
[null,null,0.9,{"$error":"#DIV/0!"},4,null,null,0.1,{"$error":"#DIV/0!"},{"$f":"I14*(1+'Assumptions Tab'!$D$159)","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,"Low",0.5,3]
[null,null,1,{"$error":"#DIV/0!"},5,null,null,0.125,{"$error":"#DIV/0!"},{"$f":"I15*(1+'Assumptions Tab'!$D$159)","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,0.15,{"$error":"#DIV/0!"},{"$f":"I16*(1+'Assumptions Tab'!$D$159)","v":{"$error":"#DIV/0!"}}]
[null,null,{"$f":"\"Model Toll Rates\"&\" - \"&'Express Lanes'!I8&\"$\"","v":"Model Toll Rates - 0$"},null,null,null,null,0.17499999999999999,{"$error":"#DIV/0!"},{"$f":"I17*(1+'Assumptions Tab'!$D$159)","v":{"$error":"#DIV/0!"}}]
[null,null,null,"Base Rate per Mile",null,null,null,0.19999999999999998,{"$error":"#DIV/0!"},{"$f":"I18*(1+'Assumptions Tab'!$D$159)","v":{"$error":"#DIV/0!"}}]
[null,null,"EL %Capacity","Selected","Recommended",null,null,0.22499999999999998,{"$error":"#DIV/0!"},{"$f":"I19*(1+'Assumptions Tab'!$D$159)","v":{"$error":"#DIV/0!"}}]
[null,null,0,{"$f":"E20","v":{"$error":"#DIV/0!"}},{"$f":"$E$27*D10*(1+'Express Lanes'!$C$30)^('Express Lanes'!$I$8-'Express Lanes'!$C$31)","v":{"$error":"#DIV/0!"}},null,null,0.24999999999999997,{"$f":"D21","v":{"$error":"#DIV/0!"}},{"$f":"I20*(1+'Assumptions Tab'!$D$159)","v":{"$error":"#DIV/0!"}}]
[null,null,0.25,{"$f":"E21","v":{"$error":"#DIV/0!"}},{"$f":"$E$27*D11*(1+'Express Lanes'!$C$30)^('Express Lanes'!$I$8-'Express Lanes'!$C$31)","v":{"$error":"#DIV/0!"}},null,null,0.27499999999999997,{"$f":"(H21-H$20)/(H$30-H$20)*(I$30-I$20)+I$20","v":{"$error":"#DIV/0!"}},{"$f":"I21*(1+'Assumptions Tab'!$D$159)","v":{"$error":"#DIV/0!"}}]
[null,null,0.5,{"$error":"#DIV/0!"},{"$f":"$E$27*D12*(1+'Express Lanes'!$C$30)^('Express Lanes'!$I$8-'Express Lanes'!$C$31)","v":{"$error":"#DIV/0!"}},null,null,0.3,{"$error":"#DIV/0!"},{"$f":"I22*(1+'Assumptions Tab'!$D$159)","v":{"$error":"#DIV/0!"}}]
[null,null,0.7,{"$error":"#DIV/0!"},{"$f":"$E$27*D13*(1+'Express Lanes'!$C$30)^('Express Lanes'!$I$8-'Express Lanes'!$C$31)","v":{"$error":"#DIV/0!"}},null,null,0.32500000000000001,{"$error":"#DIV/0!"},{"$f":"I23*(1+'Assumptions Tab'!$D$159)","v":{"$error":"#DIV/0!"}}]
[null,null,0.9,{"$error":"#DIV/0!"},{"$f":"$E$27*D14*(1+'Express Lanes'!$C$30)^('Express Lanes'!$I$8-'Express Lanes'!$C$31)","v":{"$error":"#DIV/0!"}},null,null,0.35000000000000003,{"$error":"#DIV/0!"},{"$f":"I24*(1+'Assumptions Tab'!$D$159)","v":{"$error":"#DIV/0!"}}]
[null,null,1,{"$error":"#DIV/0!"},{"$f":"$E$27*D15*(1+'Express Lanes'!$C$30)^('Express Lanes'!$I$8-'Express Lanes'!$C$31)","v":{"$error":"#DIV/0!"}},null,null,0.37500000000000006,{"$error":"#DIV/0!"},{"$f":"I25*(1+'Assumptions Tab'!$D$159)","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,0.40000000000000008,{"$error":"#DIV/0!"},{"$f":"I26*(1+'Assumptions Tab'!$D$159)","v":{"$error":"#DIV/0!"}}]
[null,null,null,"Regional Multiplier",{"$f":"IF('[3]Background-Calcs'!J51=1,'EL_Calcs #1'!E28,'EL_Calcs #1'!E29)","v":1},null,null,0.4250000000000001,{"$error":"#DIV/0!"},{"$f":"I27*(1+'Assumptions Tab'!$D$159)","v":{"$error":"#DIV/0!"}}]
[null,null,null,"West Coast / Northeast:",1,null,null,0.45000000000000012,{"$error":"#DIV/0!"},{"$f":"I28*(1+'Assumptions Tab'!$D$159)","v":{"$error":"#DIV/0!"}}]
[null,null,null,"All Others:",1,null,null,0.47500000000000014,{"$error":"#DIV/0!"},{"$f":"I29*(1+'Assumptions Tab'!$D$159)","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,0.50000000000000011,{"$f":"D22","v":{"$error":"#DIV/0!"}},{"$f":"I30*(1+'Assumptions Tab'!$D$159)","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,0.52500000000000013,{"$f":"(H31-H$30)/(H$38-H$30)*(I$38-I$30)+I$30","v":{"$error":"#DIV/0!"}},{"$f":"I31*(1+'Assumptions Tab'!$D$159)","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,0.55000000000000016,{"$error":"#DIV/0!"},{"$f":"I32*(1+'Assumptions Tab'!$D$159)","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,0.57500000000000018,{"$error":"#DIV/0!"},{"$f":"I33*(1+'Assumptions Tab'!$D$159)","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,0.6000000000000002,{"$error":"#DIV/0!"},{"$f":"I34*(1+'Assumptions Tab'!$D$159)","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,0.62500000000000022,{"$error":"#DIV/0!"},{"$f":"I35*(1+'Assumptions Tab'!$D$159)","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,0.65000000000000024,{"$error":"#DIV/0!"},{"$f":"I36*(1+'Assumptions Tab'!$D$159)","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,0.67500000000000027,{"$error":"#DIV/0!"},{"$f":"I37*(1+'Assumptions Tab'!$D$159)","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,0.70000000000000029,{"$f":"D23","v":{"$error":"#DIV/0!"}},{"$f":"I38*(1+'Assumptions Tab'!$D$159)","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,{"$f":"H38+2.5%","v":0.72500000000000031},{"$f":"(H39-H$38)/(H$50-H$38)*(I$50-I$38)+I$38","v":{"$error":"#DIV/0!"}},{"$f":"I39*(1+'Assumptions Tab'!$D$159)","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,0.75000000000000033,{"$error":"#DIV/0!"},{"$f":"I40*(1+'Assumptions Tab'!$D$159)","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,0.77500000000000036,{"$error":"#DIV/0!"},{"$f":"I41*(1+'Assumptions Tab'!$D$159)","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,0.80000000000000038,{"$error":"#DIV/0!"},{"$f":"I42*(1+'Assumptions Tab'!$D$159)","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,0.8250000000000004,{"$error":"#DIV/0!"},{"$f":"I43*(1+'Assumptions Tab'!$D$159)","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,0.85000000000000042,{"$error":"#DIV/0!"},{"$f":"I44*(1+'Assumptions Tab'!$D$159)","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,0.86,{"$error":"#DIV/0!"},{"$f":"I45*(1+'Assumptions Tab'!$D$159)","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,0.87,{"$error":"#DIV/0!"},{"$f":"I46*(1+'Assumptions Tab'!$D$159)","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,{"$f":"H44+2.5%","v":0.87500000000000044},{"$error":"#DIV/0!"},{"$f":"I47*(1+'Assumptions Tab'!$D$159)","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,0.88,{"$error":"#DIV/0!"},{"$f":"I48*(1+'Assumptions Tab'!$D$159)","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,0.89,{"$error":"#DIV/0!"},{"$f":"I49*(1+'Assumptions Tab'!$D$159)","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,{"$f":"H47+2.5%","v":0.90000000000000047},{"$f":"D24","v":{"$error":"#DIV/0!"}},{"$f":"I50*(1+'Assumptions Tab'!$D$159)","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,0.91,{"$f":"(H51-H$50)/(H$62-H$50)*(I$62-I$50)+I$50","v":{"$error":"#DIV/0!"}},{"$f":"I51*(1+'Assumptions Tab'!$D$159)","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,0.92,{"$error":"#DIV/0!"},{"$f":"I52*(1+'Assumptions Tab'!$D$159)","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,{"$f":"H50+2.5%","v":0.92500000000000049},{"$error":"#DIV/0!"},{"$f":"I53*(1+'Assumptions Tab'!$D$159)","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,0.93,{"$error":"#DIV/0!"},{"$f":"I54*(1+'Assumptions Tab'!$D$159)","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,0.94,{"$error":"#DIV/0!"},{"$f":"I55*(1+'Assumptions Tab'!$D$159)","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,{"$f":"H53+2.5%","v":0.95000000000000051},{"$error":"#DIV/0!"},{"$f":"I56*(1+'Assumptions Tab'!$D$159)","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,0.96,{"$error":"#DIV/0!"},{"$f":"I57*(1+'Assumptions Tab'!$D$159)","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,0.97,{"$error":"#DIV/0!"},{"$f":"I58*(1+'Assumptions Tab'!$D$159)","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,{"$f":"H56+2.5%","v":0.97500000000000053},{"$error":"#DIV/0!"},{"$f":"I59*(1+'Assumptions Tab'!$D$159)","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,0.98,{"$error":"#DIV/0!"},{"$f":"I60*(1+'Assumptions Tab'!$D$159)","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,0.99,{"$error":"#DIV/0!"},{"$f":"I61*(1+'Assumptions Tab'!$D$159)","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,{"$f":"H59+2.5%","v":1.0000000000000004},{"$f":"D25","v":{"$error":"#DIV/0!"}},{"$f":"I62*(1+'Assumptions Tab'!$D$159)","v":{"$error":"#DIV/0!"}}]

{"sheet":"EL_Calcs #2","index":10,"n_rows":113,"n_cols":42,"rows_kept":113,"cut":false,"hidden":true,"merged":[[54,19,54,22]]}
[null,"Revenue Analysis"]
[null,"Annual Growth Rate - Opening to Design Year",{"$f":"'Express Lanes'!I12","v":{"$error":"#DIV/0!"}}]
[null,"Annual Growth Rate after Design Year",{"$f":"IF(C2/3>0.0075,0.0075,C2/3)","v":{"$error":"#DIV/0!"}}]
[]
[null,"Traffic growth rate",{"$f":"(1+GrowthPct_EL)^(C7-$C$7)","v":{"$error":"#DIV/0!"}},{"$f":"IF(D7<=DesignYear_EL,(1+GrowthPct_EL)^(D7-$C$7),(1+$C$3)^(D7-DesignYear_EL))","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[]
[1,null,{"$f":"'Express Lanes'!$I$8","v":0},{"$f":"C7+1","v":1},2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39]
[{"$f":"A7+1","v":2},"Baseline AADT-Autos",{"$f":"'Express Lanes'!$I$9*(1-'Express Lanes'!$I$13)","v":0},{"$f":"IF(D7<=DesignYear_EL,$C$8*D5,HLOOKUP(DesignYear_EL,$C$7:$AP$8,2,FALSE)*D5)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[{"$f":"A8+1","v":3},"Existing # of GP Lanes",{"$f":"'Express Lanes'!$C$11","v":0},{"$f":"'Express Lanes'!$C$11","v":0},{"$f":"'Express Lanes'!$C$11","v":0},{"$f":"'Express Lanes'!$C$11","v":0},{"$f":"'Express Lanes'!$C$11","v":0},{"$f":"'Express Lanes'!$C$11","v":0},{"$f":"'Express Lanes'!$C$11","v":0},{"$f":"'Express Lanes'!$C$11","v":0},{"$f":"'Express Lanes'!$C$11","v":0},{"$f":"'Express Lanes'!$C$11","v":0},{"$f":"'Express Lanes'!$C$11","v":0},{"$f":"'Express Lanes'!$C$11","v":0},{"$f":"'Express Lanes'!$C$11","v":0},{"$f":"'Express Lanes'!$C$11","v":0},{"$f":"'Express Lanes'!$C$11","v":0},{"$f":"'Express Lanes'!$C$11","v":0},{"$f":"'Express Lanes'!$C$11","v":0},{"$f":"'Express Lanes'!$C$11","v":0},{"$f":"'Express Lanes'!$C$11","v":0},{"$f":"'Express Lanes'!$C$11","v":0},{"$f":"'Express Lanes'!$C$11","v":0},{"$f":"'Express Lanes'!$C$11","v":0},{"$f":"'Express Lanes'!$C$11","v":0},{"$f":"'Express Lanes'!$C$11","v":0},{"$f":"'Express Lanes'!$C$11","v":0},{"$f":"'Express Lanes'!$C$11","v":0},{"$f":"'Express Lanes'!$C$11","v":0},{"$f":"'Express Lanes'!$C$11","v":0},{"$f":"'Express Lanes'!$C$11","v":0},{"$f":"'Express Lanes'!$C$11","v":0},{"$f":"'Express Lanes'!$C$11","v":0},{"$f":"'Express Lanes'!$C$11","v":0},{"$f":"'Express Lanes'!$C$11","v":0},{"$f":"'Express Lanes'!$C$11","v":0},{"$f":"'Express Lanes'!$C$11","v":0},{"$f":"'Express Lanes'!$C$11","v":0},{"$f":"'Express Lanes'!$C$11","v":0},{"$f":"'Express Lanes'!$C$11","v":0},{"$f":"'Express Lanes'!$C$11","v":0},{"$f":"'Express Lanes'!$C$11","v":0}]
[4,"AADT / GP Lane",{"$f":"C8/C9","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"AI8/AI9","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[5,"Requested # EL",{"$f":"'Express Lanes'!$C$12","v":0},{"$f":"C11","v":0},{"$f":"D11","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Total # Lanes",{"$f":"C9+C11","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,"Revised GP Lanes",{"$f":"C12-C11","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[8,"Base Volume, GP",{"$f":"MIN(C8,C13*'Assumptions Tab'!$D$156)","v":0},{"$f":"MIN(D8,D13*'Assumptions Tab'!$D$156)","v":{"$error":"#DIV/0!"}},{"$f":"MIN(E8,E13*'Assumptions Tab'!$D$156)","v":{"$error":"#DIV/0!"}},{"$f":"MIN(F8,F13*'Assumptions Tab'!$D$156)","v":{"$error":"#DIV/0!"}},{"$f":"MIN(G8,G13*'Assumptions Tab'!$D$156)","v":{"$error":"#DIV/0!"}},{"$f":"MIN(H8,H13*'Assumptions Tab'!$D$156)","v":{"$error":"#DIV/0!"}},{"$f":"MIN(I8,I13*'Assumptions Tab'!$D$156)","v":{"$error":"#DIV/0!"}},{"$f":"MIN(J8,J13*'Assumptions Tab'!$D$156)","v":{"$error":"#DIV/0!"}},{"$f":"MIN(K8,K13*'Assumptions Tab'!$D$156)","v":{"$error":"#DIV/0!"}},{"$f":"MIN(L8,L13*'Assumptions Tab'!$D$156)","v":{"$error":"#DIV/0!"}},{"$f":"MIN(M8,M13*'Assumptions Tab'!$D$156)","v":{"$error":"#DIV/0!"}},{"$f":"MIN(N8,N13*'Assumptions Tab'!$D$156)","v":{"$error":"#DIV/0!"}},{"$f":"MIN(O8,O13*'Assumptions Tab'!$D$156)","v":{"$error":"#DIV/0!"}},{"$f":"MIN(P8,P13*'Assumptions Tab'!$D$156)","v":{"$error":"#DIV/0!"}},{"$f":"MIN(Q8,Q13*'Assumptions Tab'!$D$156)","v":{"$error":"#DIV/0!"}},{"$f":"MIN(R8,R13*'Assumptions Tab'!$D$156)","v":{"$error":"#DIV/0!"}},{"$f":"MIN(S8,S13*'Assumptions Tab'!$D$156)","v":{"$error":"#DIV/0!"}},{"$f":"MIN(T8,T13*'Assumptions Tab'!$D$156)","v":{"$error":"#DIV/0!"}},{"$f":"MIN(U8,U13*'Assumptions Tab'!$D$156)","v":{"$error":"#DIV/0!"}},{"$f":"MIN(V8,V13*'Assumptions Tab'!$D$156)","v":{"$error":"#DIV/0!"}},{"$f":"MIN(W8,W13*'Assumptions Tab'!$D$156)","v":{"$error":"#DIV/0!"}},{"$f":"MIN(X8,X13*'Assumptions Tab'!$D$156)","v":{"$error":"#DIV/0!"}},{"$f":"MIN(Y8,Y13*'Assumptions Tab'!$D$156)","v":{"$error":"#DIV/0!"}},{"$f":"MIN(Z8,Z13*'Assumptions Tab'!$D$156)","v":{"$error":"#DIV/0!"}},{"$f":"MIN(AA8,AA13*'Assumptions Tab'!$D$156)","v":{"$error":"#DIV/0!"}},{"$f":"MIN(AB8,AB13*'Assumptions Tab'!$D$156)","v":{"$error":"#DIV/0!"}},{"$f":"MIN(AC8,AC13*'Assumptions Tab'!$D$156)","v":{"$error":"#DIV/0!"}},{"$f":"MIN(AD8,AD13*'Assumptions Tab'!$D$156)","v":{"$error":"#DIV/0!"}},{"$f":"MIN(AE8,AE13*'Assumptions Tab'!$D$156)","v":{"$error":"#DIV/0!"}},{"$f":"MIN(AF8,AF13*'Assumptions Tab'!$D$156)","v":{"$error":"#DIV/0!"}},{"$f":"MIN(AG8,AG13*'Assumptions Tab'!$D$156)","v":{"$error":"#DIV/0!"}},{"$f":"MIN(AH8,AH13*'Assumptions Tab'!$D$156)","v":{"$error":"#DIV/0!"}},{"$f":"MIN(AI8,AI13*'Assumptions Tab'!$D$156)","v":{"$error":"#DIV/0!"}},{"$f":"MIN(AJ8,AJ13*'Assumptions Tab'!$D$156)","v":{"$error":"#DIV/0!"}},{"$f":"MIN(AK8,AK13*'Assumptions Tab'!$D$156)","v":{"$error":"#DIV/0!"}},{"$f":"MIN(AL8,AL13*'Assumptions Tab'!$D$156)","v":{"$error":"#DIV/0!"}},{"$f":"MIN(AM8,AM13*'Assumptions Tab'!$D$156)","v":{"$error":"#DIV/0!"}},{"$f":"MIN(AN8,AN13*'Assumptions Tab'!$D$156)","v":{"$error":"#DIV/0!"}},{"$f":"MIN(AO8,AO13*'Assumptions Tab'!$D$156)","v":{"$error":"#DIV/0!"}},{"$f":"MIN(AP8,AP13*'Assumptions Tab'!$D$156)","v":{"$error":"#DIV/0!"}}]
[9,"Initial Overage",{"$f":"C8-C14","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[10,"Avail. Capacity, GP",{"$f":"('Assumptions Tab'!$D$157-'Assumptions Tab'!$D$156)*C13","v":0},{"$f":"('Assumptions Tab'!$D$157-'Assumptions Tab'!$D$156)*D13","v":0},{"$f":"('Assumptions Tab'!$D$157-'Assumptions Tab'!$D$156)*E13","v":0},{"$f":"('Assumptions Tab'!$D$157-'Assumptions Tab'!$D$156)*F13","v":0},{"$f":"('Assumptions Tab'!$D$157-'Assumptions Tab'!$D$156)*G13","v":0},{"$f":"('Assumptions Tab'!$D$157-'Assumptions Tab'!$D$156)*H13","v":0},{"$f":"('Assumptions Tab'!$D$157-'Assumptions Tab'!$D$156)*I13","v":0},{"$f":"('Assumptions Tab'!$D$157-'Assumptions Tab'!$D$156)*J13","v":0},{"$f":"('Assumptions Tab'!$D$157-'Assumptions Tab'!$D$156)*K13","v":0},{"$f":"('Assumptions Tab'!$D$157-'Assumptions Tab'!$D$156)*L13","v":0},{"$f":"('Assumptions Tab'!$D$157-'Assumptions Tab'!$D$156)*M13","v":0},{"$f":"('Assumptions Tab'!$D$157-'Assumptions Tab'!$D$156)*N13","v":0},{"$f":"('Assumptions Tab'!$D$157-'Assumptions Tab'!$D$156)*O13","v":0},{"$f":"('Assumptions Tab'!$D$157-'Assumptions Tab'!$D$156)*P13","v":0},{"$f":"('Assumptions Tab'!$D$157-'Assumptions Tab'!$D$156)*Q13","v":0},{"$f":"('Assumptions Tab'!$D$157-'Assumptions Tab'!$D$156)*R13","v":0},{"$f":"('Assumptions Tab'!$D$157-'Assumptions Tab'!$D$156)*S13","v":0},{"$f":"('Assumptions Tab'!$D$157-'Assumptions Tab'!$D$156)*T13","v":0},{"$f":"('Assumptions Tab'!$D$157-'Assumptions Tab'!$D$156)*U13","v":0},{"$f":"('Assumptions Tab'!$D$157-'Assumptions Tab'!$D$156)*V13","v":0},{"$f":"('Assumptions Tab'!$D$157-'Assumptions Tab'!$D$156)*W13","v":0},{"$f":"('Assumptions Tab'!$D$157-'Assumptions Tab'!$D$156)*X13","v":0},{"$f":"('Assumptions Tab'!$D$157-'Assumptions Tab'!$D$156)*Y13","v":0},{"$f":"('Assumptions Tab'!$D$157-'Assumptions Tab'!$D$156)*Z13","v":0},{"$f":"('Assumptions Tab'!$D$157-'Assumptions Tab'!$D$156)*AA13","v":0},{"$f":"('Assumptions Tab'!$D$157-'Assumptions Tab'!$D$156)*AB13","v":0},{"$f":"('Assumptions Tab'!$D$157-'Assumptions Tab'!$D$156)*AC13","v":0},{"$f":"('Assumptions Tab'!$D$157-'Assumptions Tab'!$D$156)*AD13","v":0},{"$f":"('Assumptions Tab'!$D$157-'Assumptions Tab'!$D$156)*AE13","v":0},{"$f":"('Assumptions Tab'!$D$157-'Assumptions Tab'!$D$156)*AF13","v":0},{"$f":"('Assumptions Tab'!$D$157-'Assumptions Tab'!$D$156)*AG13","v":0},{"$f":"('Assumptions Tab'!$D$157-'Assumptions Tab'!$D$156)*AH13","v":0},{"$f":"('Assumptions Tab'!$D$157-'Assumptions Tab'!$D$156)*AI13","v":0},{"$f":"('Assumptions Tab'!$D$157-'Assumptions Tab'!$D$156)*AJ13","v":0},{"$f":"('Assumptions Tab'!$D$157-'Assumptions Tab'!$D$156)*AK13","v":0},{"$f":"('Assumptions Tab'!$D$157-'Assumptions Tab'!$D$156)*AL13","v":0},{"$f":"('Assumptions Tab'!$D$157-'Assumptions Tab'!$D$156)*AM13","v":0},{"$f":"('Assumptions Tab'!$D$157-'Assumptions Tab'!$D$156)*AN13","v":0},{"$f":"('Assumptions Tab'!$D$157-'Assumptions Tab'!$D$156)*AO13","v":0},{"$f":"('Assumptions Tab'!$D$157-'Assumptions Tab'!$D$156)*AP13","v":0}]
[11,"Avail. Capacity, EL",{"$f":"'Assumptions Tab'!$D$154*C11","v":0},{"$f":"'Assumptions Tab'!$D$154*D11","v":0},{"$f":"'Assumptions Tab'!$D$154*E11","v":0},{"$f":"'Assumptions Tab'!$D$154*F11","v":0},{"$f":"'Assumptions Tab'!$D$154*G11","v":0},{"$f":"'Assumptions Tab'!$D$154*H11","v":0},{"$f":"'Assumptions Tab'!$D$154*I11","v":0},{"$f":"'Assumptions Tab'!$D$154*J11","v":0},{"$f":"'Assumptions Tab'!$D$154*K11","v":0},{"$f":"'Assumptions Tab'!$D$154*L11","v":0},{"$f":"'Assumptions Tab'!$D$154*M11","v":0},{"$f":"'Assumptions Tab'!$D$154*N11","v":0},{"$f":"'Assumptions Tab'!$D$154*O11","v":0},{"$f":"'Assumptions Tab'!$D$154*P11","v":0},{"$f":"'Assumptions Tab'!$D$154*Q11","v":0},{"$f":"'Assumptions Tab'!$D$154*R11","v":0},{"$f":"'Assumptions Tab'!$D$154*S11","v":0},{"$f":"'Assumptions Tab'!$D$154*T11","v":0},{"$f":"'Assumptions Tab'!$D$154*U11","v":0},{"$f":"'Assumptions Tab'!$D$154*V11","v":0},{"$f":"'Assumptions Tab'!$D$154*W11","v":0},{"$f":"'Assumptions Tab'!$D$154*X11","v":0},{"$f":"'Assumptions Tab'!$D$154*Y11","v":0},{"$f":"'Assumptions Tab'!$D$154*Z11","v":0},{"$f":"'Assumptions Tab'!$D$154*AA11","v":0},{"$f":"'Assumptions Tab'!$D$154*AB11","v":0},{"$f":"'Assumptions Tab'!$D$154*AC11","v":0},{"$f":"'Assumptions Tab'!$D$154*AD11","v":0},{"$f":"'Assumptions Tab'!$D$154*AE11","v":0},{"$f":"'Assumptions Tab'!$D$154*AF11","v":0},{"$f":"'Assumptions Tab'!$D$154*AG11","v":0},{"$f":"'Assumptions Tab'!$D$154*AH11","v":0},{"$f":"'Assumptions Tab'!$D$154*AI11","v":0},{"$f":"'Assumptions Tab'!$D$154*AJ11","v":0},{"$f":"'Assumptions Tab'!$D$154*AK11","v":0},{"$f":"'Assumptions Tab'!$D$154*AL11","v":0},{"$f":"'Assumptions Tab'!$D$154*AM11","v":0},{"$f":"'Assumptions Tab'!$D$154*AN11","v":0},{"$f":"'Assumptions Tab'!$D$154*AO11","v":0},{"$f":"'Assumptions Tab'!$D$154*AP11","v":0}]
[12,"Total Avail. Capacity",{"$f":"SUM(C16:C17)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[13,"Avail. Capacity Sufficient?",{"$f":"IF(C18>=C15,\"Y\",\"N\")","v":"Y"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[14,"EL %Allocation",{"$f":"C17/C18","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[15,"EL Volume",{"$f":"MIN(C$20*C$15,C$11*'Assumptions Tab'!$D$154*(1+'Express Lanes'!$I$12)^(C7-$C7))","v":{"$error":"#DIV/0!"}},{"$f":"MIN(D$20*D$15,D$11*'Assumptions Tab'!$D$154*(1+'Express Lanes'!$I$12)^(D7-$C7))","v":{"$error":"#DIV/0!"}},{"$f":"MIN(E$20*E$15,E$11*'Assumptions Tab'!$D$154*(1+'Express Lanes'!$I$12)^(E7-$C7))","v":{"$error":"#DIV/0!"}},{"$f":"MIN(F$20*F$15,F$11*'Assumptions Tab'!$D$154*(1+'Express Lanes'!$I$12)^(F7-$C7))","v":{"$error":"#DIV/0!"}},{"$f":"MIN(G$20*G$15,G$11*'Assumptions Tab'!$D$154*(1+'Express Lanes'!$I$12)^(G7-$C7))","v":{"$error":"#DIV/0!"}},{"$f":"MIN(H$20*H$15,H$11*'Assumptions Tab'!$D$154*(1+'Express Lanes'!$I$12)^(H7-$C7))","v":{"$error":"#DIV/0!"}},{"$f":"MIN(I$20*I$15,I$11*'Assumptions Tab'!$D$154*(1+'Express Lanes'!$I$12)^(I7-$C7))","v":{"$error":"#DIV/0!"}},{"$f":"MIN(J$20*J$15,J$11*'Assumptions Tab'!$D$154*(1+'Express Lanes'!$I$12)^(J7-$C7))","v":{"$error":"#DIV/0!"}},{"$f":"MIN(K$20*K$15,K$11*'Assumptions Tab'!$D$154*(1+'Express Lanes'!$I$12)^(K7-$C7))","v":{"$error":"#DIV/0!"}},{"$f":"MIN(L$20*L$15,L$11*'Assumptions Tab'!$D$154*(1+'Express Lanes'!$I$12)^(L7-$C7))","v":{"$error":"#DIV/0!"}},{"$f":"MIN(M$20*M$15,M$11*'Assumptions Tab'!$D$154*(1+'Express Lanes'!$I$12)^(M7-$C7))","v":{"$error":"#DIV/0!"}},{"$f":"MIN(N$20*N$15,N$11*'Assumptions Tab'!$D$154*(1+'Express Lanes'!$I$12)^(N7-$C7))","v":{"$error":"#DIV/0!"}},{"$f":"MIN(O$20*O$15,O$11*'Assumptions Tab'!$D$154*(1+'Express Lanes'!$I$12)^(O7-$C7))","v":{"$error":"#DIV/0!"}},{"$f":"MIN(P$20*P$15,P$11*'Assumptions Tab'!$D$154*(1+'Express Lanes'!$I$12)^(P7-$C7))","v":{"$error":"#DIV/0!"}},{"$f":"MIN(Q$20*Q$15,Q$11*'Assumptions Tab'!$D$154*(1+'Express Lanes'!$I$12)^(Q7-$C7))","v":{"$error":"#DIV/0!"}},{"$f":"MIN(R$20*R$15,R$11*'Assumptions Tab'!$D$154*(1+'Express Lanes'!$I$12)^(R7-$C7))","v":{"$error":"#DIV/0!"}},{"$f":"MIN(S$20*S$15,S$11*'Assumptions Tab'!$D$154*(1+'Express Lanes'!$I$12)^(S7-$C7))","v":{"$error":"#DIV/0!"}},{"$f":"MIN(T$20*T$15,T$11*'Assumptions Tab'!$D$154*(1+'Express Lanes'!$I$12)^(T7-$C7))","v":{"$error":"#DIV/0!"}},{"$f":"MIN(U$20*U$15,U$11*'Assumptions Tab'!$D$154*(1+'Express Lanes'!$I$12)^(U7-$C7))","v":{"$error":"#DIV/0!"}},{"$f":"MIN(V$20*V$15,V$11*'Assumptions Tab'!$D$154*(1+'Express Lanes'!$I$12)^(V7-$C7))","v":{"$error":"#DIV/0!"}},{"$f":"MIN(W$20*W$15,W$11*'Assumptions Tab'!$D$154*(1+'Express Lanes'!$I$12)^(W7-$C7))","v":{"$error":"#DIV/0!"}},{"$f":"MIN(X$20*X$15,X$11*'Assumptions Tab'!$D$154*(1+'Express Lanes'!$I$12)^(X7-$C7))","v":{"$error":"#DIV/0!"}},{"$f":"MIN(Y$20*Y$15,Y$11*'Assumptions Tab'!$D$154*(1+'Express Lanes'!$I$12)^(Y7-$C7))","v":{"$error":"#DIV/0!"}},{"$f":"MIN(Z$20*Z$15,Z$11*'Assumptions Tab'!$D$154*(1+'Express Lanes'!$I$12)^(Z7-$C7))","v":{"$error":"#DIV/0!"}},{"$f":"MIN(AA$20*AA$15,AA$11*'Assumptions Tab'!$D$154*(1+'Express Lanes'!$I$12)^(AA7-$C7))","v":{"$error":"#DIV/0!"}},{"$f":"MIN(AB$20*AB$15,AB$11*'Assumptions Tab'!$D$154*(1+'Express Lanes'!$I$12)^(AB7-$C7))","v":{"$error":"#DIV/0!"}},{"$f":"MIN(AC$20*AC$15,AC$11*'Assumptions Tab'!$D$154*(1+'Express Lanes'!$I$12)^(AC7-$C7))","v":{"$error":"#DIV/0!"}},{"$f":"MIN(AD$20*AD$15,AD$11*'Assumptions Tab'!$D$154*(1+'Express Lanes'!$I$12)^(AD7-$C7))","v":{"$error":"#DIV/0!"}},{"$f":"MIN(AE$20*AE$15,AE$11*'Assumptions Tab'!$D$154*(1+'Express Lanes'!$I$12)^(AE7-$C7))","v":{"$error":"#DIV/0!"}},{"$f":"MIN(AF$20*AF$15,AF$11*'Assumptions Tab'!$D$154*(1+'Express Lanes'!$I$12)^(AF7-$C7))","v":{"$error":"#DIV/0!"}},{"$f":"MIN(AG$20*AG$15,AG$11*'Assumptions Tab'!$D$154*(1+'Express Lanes'!$I$12)^(AG7-$C7))","v":{"$error":"#DIV/0!"}},{"$f":"MIN(AH$20*AH$15,AH$11*'Assumptions Tab'!$D$154*(1+'Express Lanes'!$I$12)^(AH7-$C7))","v":{"$error":"#DIV/0!"}},{"$f":"MIN(AI$20*AI$15,AI$11*'Assumptions Tab'!$D$154*(1+'Express Lanes'!$I$12)^(AI7-$C7))","v":{"$error":"#DIV/0!"}},{"$f":"MIN(AJ$20*AJ$15,AJ$11*'Assumptions Tab'!$D$154*(1+'Express Lanes'!$I$12)^(AJ7-$C7))","v":{"$error":"#DIV/0!"}},{"$f":"MIN(AK$20*AK$15,AK$11*'Assumptions Tab'!$D$154*(1+'Express Lanes'!$I$12)^(AK7-$C7))","v":{"$error":"#DIV/0!"}},{"$f":"MIN(AL$20*AL$15,AL$11*'Assumptions Tab'!$D$154*(1+'Express Lanes'!$I$12)^(AL7-$C7))","v":{"$error":"#DIV/0!"}},{"$f":"MIN(AM$20*AM$15,AM$11*'Assumptions Tab'!$D$154*(1+'Express Lanes'!$I$12)^(AM7-$C7))","v":{"$error":"#DIV/0!"}},{"$f":"MIN(AN$20*AN$15,AN$11*'Assumptions Tab'!$D$154*(1+'Express Lanes'!$I$12)^(AN7-$C7))","v":{"$error":"#DIV/0!"}},{"$f":"MIN(AO$20*AO$15,AO$11*'Assumptions Tab'!$D$154*(1+'Express Lanes'!$I$12)^(AO7-$C7))","v":{"$error":"#DIV/0!"}},{"$f":"MIN(AP$20*AP$15,AP$11*'Assumptions Tab'!$D$154*(1+'Express Lanes'!$I$12)^(AP7-$C7))","v":{"$error":"#DIV/0!"}}]
[16,"EL Volume -- Adjusted for IAP's & Max Vol",{"$f":"MIN(IF('Express Lanes'!$I$16=\"Yes\",C21,C21*(1-'Assumptions Tab'!$D$144)),C11*'Assumptions Tab'!$D$155)","v":{"$error":"#DIV/0!"}},{"$f":"MIN(IF('Express Lanes'!$I$16=\"Yes\",D21,D21*(1-'Assumptions Tab'!$D$144)),D11*'Assumptions Tab'!$D$155)","v":{"$error":"#DIV/0!"}},{"$f":"MIN(IF('Express Lanes'!$I$16=\"Yes\",E21,E21*(1-'Assumptions Tab'!$D$144)),E11*'Assumptions Tab'!$D$155)","v":{"$error":"#DIV/0!"}},{"$f":"MIN(IF('Express Lanes'!$I$16=\"Yes\",F21,F21*(1-'Assumptions Tab'!$D$144)),F11*'Assumptions Tab'!$D$155)","v":{"$error":"#DIV/0!"}},{"$f":"MIN(IF('Express Lanes'!$I$16=\"Yes\",G21,G21*(1-'Assumptions Tab'!$D$144)),G11*'Assumptions Tab'!$D$155)","v":{"$error":"#DIV/0!"}},{"$f":"MIN(IF('Express Lanes'!$I$16=\"Yes\",H21,H21*(1-'Assumptions Tab'!$D$144)),H11*'Assumptions Tab'!$D$155)","v":{"$error":"#DIV/0!"}},{"$f":"MIN(IF('Express Lanes'!$I$16=\"Yes\",I21,I21*(1-'Assumptions Tab'!$D$144)),I11*'Assumptions Tab'!$D$155)","v":{"$error":"#DIV/0!"}},{"$f":"MIN(IF('Express Lanes'!$I$16=\"Yes\",J21,J21*(1-'Assumptions Tab'!$D$144)),J11*'Assumptions Tab'!$D$155)","v":{"$error":"#DIV/0!"}},{"$f":"MIN(IF('Express Lanes'!$I$16=\"Yes\",K21,K21*(1-'Assumptions Tab'!$D$144)),K11*'Assumptions Tab'!$D$155)","v":{"$error":"#DIV/0!"}},{"$f":"MIN(IF('Express Lanes'!$I$16=\"Yes\",L21,L21*(1-'Assumptions Tab'!$D$144)),L11*'Assumptions Tab'!$D$155)","v":{"$error":"#DIV/0!"}},{"$f":"MIN(IF('Express Lanes'!$I$16=\"Yes\",M21,M21*(1-'Assumptions Tab'!$D$144)),M11*'Assumptions Tab'!$D$155)","v":{"$error":"#DIV/0!"}},{"$f":"MIN(IF('Express Lanes'!$I$16=\"Yes\",N21,N21*(1-'Assumptions Tab'!$D$144)),N11*'Assumptions Tab'!$D$155)","v":{"$error":"#DIV/0!"}},{"$f":"MIN(IF('Express Lanes'!$I$16=\"Yes\",O21,O21*(1-'Assumptions Tab'!$D$144)),O11*'Assumptions Tab'!$D$155)","v":{"$error":"#DIV/0!"}},{"$f":"MIN(IF('Express Lanes'!$I$16=\"Yes\",P21,P21*(1-'Assumptions Tab'!$D$144)),P11*'Assumptions Tab'!$D$155)","v":{"$error":"#DIV/0!"}},{"$f":"MIN(IF('Express Lanes'!$I$16=\"Yes\",Q21,Q21*(1-'Assumptions Tab'!$D$144)),Q11*'Assumptions Tab'!$D$155)","v":{"$error":"#DIV/0!"}},{"$f":"MIN(IF('Express Lanes'!$I$16=\"Yes\",R21,R21*(1-'Assumptions Tab'!$D$144)),R11*'Assumptions Tab'!$D$155)","v":{"$error":"#DIV/0!"}},{"$f":"MIN(IF('Express Lanes'!$I$16=\"Yes\",S21,S21*(1-'Assumptions Tab'!$D$144)),S11*'Assumptions Tab'!$D$155)","v":{"$error":"#DIV/0!"}},{"$f":"MIN(IF('Express Lanes'!$I$16=\"Yes\",T21,T21*(1-'Assumptions Tab'!$D$144)),T11*'Assumptions Tab'!$D$155)","v":{"$error":"#DIV/0!"}},{"$f":"MIN(IF('Express Lanes'!$I$16=\"Yes\",U21,U21*(1-'Assumptions Tab'!$D$144)),U11*'Assumptions Tab'!$D$155)","v":{"$error":"#DIV/0!"}},{"$f":"MIN(IF('Express Lanes'!$I$16=\"Yes\",V21,V21*(1-'Assumptions Tab'!$D$144)),V11*'Assumptions Tab'!$D$155)","v":{"$error":"#DIV/0!"}},{"$f":"MIN(IF('Express Lanes'!$I$16=\"Yes\",W21,W21*(1-'Assumptions Tab'!$D$144)),W11*'Assumptions Tab'!$D$155)","v":{"$error":"#DIV/0!"}},{"$f":"MIN(IF('Express Lanes'!$I$16=\"Yes\",X21,X21*(1-'Assumptions Tab'!$D$144)),X11*'Assumptions Tab'!$D$155)","v":{"$error":"#DIV/0!"}},{"$f":"MIN(IF('Express Lanes'!$I$16=\"Yes\",Y21,Y21*(1-'Assumptions Tab'!$D$144)),Y11*'Assumptions Tab'!$D$155)","v":{"$error":"#DIV/0!"}},{"$f":"MIN(IF('Express Lanes'!$I$16=\"Yes\",Z21,Z21*(1-'Assumptions Tab'!$D$144)),Z11*'Assumptions Tab'!$D$155)","v":{"$error":"#DIV/0!"}},{"$f":"MIN(IF('Express Lanes'!$I$16=\"Yes\",AA21,AA21*(1-'Assumptions Tab'!$D$144)),AA11*'Assumptions Tab'!$D$155)","v":{"$error":"#DIV/0!"}},{"$f":"MIN(IF('Express Lanes'!$I$16=\"Yes\",AB21,AB21*(1-'Assumptions Tab'!$D$144)),AB11*'Assumptions Tab'!$D$155)","v":{"$error":"#DIV/0!"}},{"$f":"MIN(IF('Express Lanes'!$I$16=\"Yes\",AC21,AC21*(1-'Assumptions Tab'!$D$144)),AC11*'Assumptions Tab'!$D$155)","v":{"$error":"#DIV/0!"}},{"$f":"MIN(IF('Express Lanes'!$I$16=\"Yes\",AD21,AD21*(1-'Assumptions Tab'!$D$144)),AD11*'Assumptions Tab'!$D$155)","v":{"$error":"#DIV/0!"}},{"$f":"MIN(IF('Express Lanes'!$I$16=\"Yes\",AE21,AE21*(1-'Assumptions Tab'!$D$144)),AE11*'Assumptions Tab'!$D$155)","v":{"$error":"#DIV/0!"}},{"$f":"MIN(IF('Express Lanes'!$I$16=\"Yes\",AF21,AF21*(1-'Assumptions Tab'!$D$144)),AF11*'Assumptions Tab'!$D$155)","v":{"$error":"#DIV/0!"}},{"$f":"MIN(IF('Express Lanes'!$I$16=\"Yes\",AG21,AG21*(1-'Assumptions Tab'!$D$144)),AG11*'Assumptions Tab'!$D$155)","v":{"$error":"#DIV/0!"}},{"$f":"MIN(IF('Express Lanes'!$I$16=\"Yes\",AH21,AH21*(1-'Assumptions Tab'!$D$144)),AH11*'Assumptions Tab'!$D$155)","v":{"$error":"#DIV/0!"}},{"$f":"MIN(IF('Express Lanes'!$I$16=\"Yes\",AI21,AI21*(1-'Assumptions Tab'!$D$144)),AI11*'Assumptions Tab'!$D$155)","v":{"$error":"#DIV/0!"}},{"$f":"MIN(IF('Express Lanes'!$I$16=\"Yes\",AJ21,AJ21*(1-'Assumptions Tab'!$D$144)),AJ11*'Assumptions Tab'!$D$155)","v":{"$error":"#DIV/0!"}},{"$f":"MIN(IF('Express Lanes'!$I$16=\"Yes\",AK21,AK21*(1-'Assumptions Tab'!$D$144)),AK11*'Assumptions Tab'!$D$155)","v":{"$error":"#DIV/0!"}},{"$f":"MIN(IF('Express Lanes'!$I$16=\"Yes\",AL21,AL21*(1-'Assumptions Tab'!$D$144)),AL11*'Assumptions Tab'!$D$155)","v":{"$error":"#DIV/0!"}},{"$f":"MIN(IF('Express Lanes'!$I$16=\"Yes\",AM21,AM21*(1-'Assumptions Tab'!$D$144)),AM11*'Assumptions Tab'!$D$155)","v":{"$error":"#DIV/0!"}},{"$f":"MIN(IF('Express Lanes'!$I$16=\"Yes\",AN21,AN21*(1-'Assumptions Tab'!$D$144)),AN11*'Assumptions Tab'!$D$155)","v":{"$error":"#DIV/0!"}},{"$f":"MIN(IF('Express Lanes'!$I$16=\"Yes\",AO21,AO21*(1-'Assumptions Tab'!$D$144)),AO11*'Assumptions Tab'!$D$155)","v":{"$error":"#DIV/0!"}},{"$f":"MIN(IF('Express Lanes'!$I$16=\"Yes\",AP21,AP21*(1-'Assumptions Tab'!$D$144)),AP11*'Assumptions Tab'!$D$155)","v":{"$error":"#DIV/0!"}}]
[17,"GP Add'l Allocation",{"$f":"C15-C22","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[18,"GP Average AADT",{"$f":"ROUND(C23+C14,-2)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[19,"EL Average AADT (pre ramp-up)",{"$f":"C15-C23","v":{"$error":"#DIV/0!"}},{"$f":"D15-D23","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[20,"EL Average AADT (post ramp-up)",{"$f":"MAX(ROUND(C25*VLOOKUP(C$7,'Assumptions Tab'!$C$65:$G$125,5,-2),ROUND('EL_Calcs #3'!C27*'Express Lanes'!$C$12,-2)))","v":{"$error":"#DIV/0!"}},{"$f":"MAX(ROUND(D25*VLOOKUP(D$7,'Assumptions Tab'!$C$65:$G$125,5,-2),ROUND('EL_Calcs #3'!D27*'Express Lanes'!$C$12,-2)))","v":{"$error":"#DIV/0!"}},{"$f":"MAX(ROUND(E25*VLOOKUP(E$7,'Assumptions Tab'!$C$65:$G$125,5,-2),ROUND('EL_Calcs #3'!E27*'Express Lanes'!$C$12,-2)))","v":{"$error":"#DIV/0!"}},{"$f":"MAX(ROUND(F25*VLOOKUP(F$7,'Assumptions Tab'!$C$65:$G$125,5,-2),ROUND('EL_Calcs #3'!F27*'Express Lanes'!$C$12,-2)))","v":{"$error":"#DIV/0!"}},{"$f":"MAX(ROUND(G25*VLOOKUP(G$7,'Assumptions Tab'!$C$65:$G$125,5,-2),ROUND('EL_Calcs #3'!G27*'Express Lanes'!$C$12,-2)))","v":{"$error":"#DIV/0!"}},{"$f":"MAX(ROUND(H25*VLOOKUP(H$7,'Assumptions Tab'!$C$65:$G$125,5,-2),ROUND('EL_Calcs #3'!H27*'Express Lanes'!$C$12,-2)))","v":{"$error":"#DIV/0!"}},{"$f":"MAX(ROUND(I25*VLOOKUP(I$7,'Assumptions Tab'!$C$65:$G$125,5,-2),ROUND('EL_Calcs #3'!I27*'Express Lanes'!$C$12,-2)))","v":{"$error":"#DIV/0!"}},{"$f":"MAX(ROUND(J25*VLOOKUP(J$7,'Assumptions Tab'!$C$65:$G$125,5,-2),ROUND('EL_Calcs #3'!J27*'Express Lanes'!$C$12,-2)))","v":{"$error":"#DIV/0!"}},{"$f":"MAX(ROUND(K25*VLOOKUP(K$7,'Assumptions Tab'!$C$65:$G$125,5,-2),ROUND('EL_Calcs #3'!K27*'Express Lanes'!$C$12,-2)))","v":{"$error":"#DIV/0!"}},{"$f":"MAX(ROUND(L25*VLOOKUP(L$7,'Assumptions Tab'!$C$65:$G$125,5,-2),ROUND('EL_Calcs #3'!L27*'Express Lanes'!$C$12,-2)))","v":{"$error":"#DIV/0!"}},{"$f":"MAX(ROUND(M25*VLOOKUP(M$7,'Assumptions Tab'!$C$65:$G$125,5,-2),ROUND('EL_Calcs #3'!M27*'Express Lanes'!$C$12,-2)))","v":{"$error":"#DIV/0!"}},{"$f":"MAX(ROUND(N25*VLOOKUP(N$7,'Assumptions Tab'!$C$65:$G$125,5,-2),ROUND('EL_Calcs #3'!N27*'Express Lanes'!$C$12,-2)))","v":{"$error":"#DIV/0!"}},{"$f":"MAX(ROUND(O25*VLOOKUP(O$7,'Assumptions Tab'!$C$65:$G$125,5,-2),ROUND('EL_Calcs #3'!O27*'Express Lanes'!$C$12,-2)))","v":{"$error":"#DIV/0!"}},{"$f":"MAX(ROUND(P25*VLOOKUP(P$7,'Assumptions Tab'!$C$65:$G$125,5,-2),ROUND('EL_Calcs #3'!P27*'Express Lanes'!$C$12,-2)))","v":{"$error":"#DIV/0!"}},{"$f":"MAX(ROUND(Q25*VLOOKUP(Q$7,'Assumptions Tab'!$C$65:$G$125,5,-2),ROUND('EL_Calcs #3'!Q27*'Express Lanes'!$C$12,-2)))","v":{"$error":"#DIV/0!"}},{"$f":"MAX(ROUND(R25*VLOOKUP(R$7,'Assumptions Tab'!$C$65:$G$125,5,-2),ROUND('EL_Calcs #3'!R27*'Express Lanes'!$C$12,-2)))","v":{"$error":"#DIV/0!"}},{"$f":"MAX(ROUND(S25*VLOOKUP(S$7,'Assumptions Tab'!$C$65:$G$125,5,-2),ROUND('EL_Calcs #3'!S27*'Express Lanes'!$C$12,-2)))","v":{"$error":"#DIV/0!"}},{"$f":"MAX(ROUND(T25*VLOOKUP(T$7,'Assumptions Tab'!$C$65:$G$125,5,-2),ROUND('EL_Calcs #3'!T27*'Express Lanes'!$C$12,-2)))","v":{"$error":"#DIV/0!"}},{"$f":"MAX(ROUND(U25*VLOOKUP(U$7,'Assumptions Tab'!$C$65:$G$125,5,-2),ROUND('EL_Calcs #3'!U27*'Express Lanes'!$C$12,-2)))","v":{"$error":"#DIV/0!"}},{"$f":"MAX(ROUND(V25*VLOOKUP(V$7,'Assumptions Tab'!$C$65:$G$125,5,-2),ROUND('EL_Calcs #3'!V27*'Express Lanes'!$C$12,-2)))","v":{"$error":"#DIV/0!"}},{"$f":"MAX(ROUND(W25*VLOOKUP(W$7,'Assumptions Tab'!$C$65:$G$125,5,-2),ROUND('EL_Calcs #3'!W27*'Express Lanes'!$C$12,-2)))","v":{"$error":"#DIV/0!"}},{"$f":"MAX(ROUND(X25*VLOOKUP(X$7,'Assumptions Tab'!$C$65:$G$125,5,-2),ROUND('EL_Calcs #3'!X27*'Express Lanes'!$C$12,-2)))","v":{"$error":"#DIV/0!"}},{"$f":"MAX(ROUND(Y25*VLOOKUP(Y$7,'Assumptions Tab'!$C$65:$G$125,5,-2),ROUND('EL_Calcs #3'!Y27*'Express Lanes'!$C$12,-2)))","v":{"$error":"#DIV/0!"}},{"$f":"MAX(ROUND(Z25*VLOOKUP(Z$7,'Assumptions Tab'!$C$65:$G$125,5,-2),ROUND('EL_Calcs #3'!Z27*'Express Lanes'!$C$12,-2)))","v":{"$error":"#DIV/0!"}},{"$f":"MAX(ROUND(AA25*VLOOKUP(AA$7,'Assumptions Tab'!$C$65:$G$125,5,-2),ROUND('EL_Calcs #3'!AA27*'Express Lanes'!$C$12,-2)))","v":{"$error":"#DIV/0!"}},{"$f":"MAX(ROUND(AB25*VLOOKUP(AB$7,'Assumptions Tab'!$C$65:$G$125,5,-2),ROUND('EL_Calcs #3'!AB27*'Express Lanes'!$C$12,-2)))","v":{"$error":"#DIV/0!"}},{"$f":"MAX(ROUND(AC25*VLOOKUP(AC$7,'Assumptions Tab'!$C$65:$G$125,5,-2),ROUND('EL_Calcs #3'!AC27*'Express Lanes'!$C$12,-2)))","v":{"$error":"#DIV/0!"}},{"$f":"MAX(ROUND(AD25*VLOOKUP(AD$7,'Assumptions Tab'!$C$65:$G$125,5,-2),ROUND('EL_Calcs #3'!AD27*'Express Lanes'!$C$12,-2)))","v":{"$error":"#DIV/0!"}},{"$f":"MAX(ROUND(AE25*VLOOKUP(AE$7,'Assumptions Tab'!$C$65:$G$125,5,-2),ROUND('EL_Calcs #3'!AE27*'Express Lanes'!$C$12,-2)))","v":{"$error":"#DIV/0!"}},{"$f":"MAX(ROUND(AF25*VLOOKUP(AF$7,'Assumptions Tab'!$C$65:$G$125,5,-2),ROUND('EL_Calcs #3'!AF27*'Express Lanes'!$C$12,-2)))","v":{"$error":"#DIV/0!"}},{"$f":"MAX(ROUND(AG25*VLOOKUP(AG$7,'Assumptions Tab'!$C$65:$G$125,5,-2),ROUND('EL_Calcs #3'!AG27*'Express Lanes'!$C$12,-2)))","v":{"$error":"#DIV/0!"}},{"$f":"MAX(ROUND(AH25*VLOOKUP(AH$7,'Assumptions Tab'!$C$65:$G$125,5,-2),ROUND('EL_Calcs #3'!AH27*'Express Lanes'!$C$12,-2)))","v":{"$error":"#DIV/0!"}},{"$f":"MAX(ROUND(AI25*VLOOKUP(AI$7,'Assumptions Tab'!$C$65:$G$125,5,-2),ROUND('EL_Calcs #3'!AI27*'Express Lanes'!$C$12,-2)))","v":{"$error":"#DIV/0!"}},{"$f":"MAX(ROUND(AJ25*VLOOKUP(AJ$7,'Assumptions Tab'!$C$65:$G$125,5,-2),ROUND('EL_Calcs #3'!AJ27*'Express Lanes'!$C$12,-2)))","v":{"$error":"#DIV/0!"}},{"$f":"MAX(ROUND(AK25*VLOOKUP(AK$7,'Assumptions Tab'!$C$65:$G$125,5,-2),ROUND('EL_Calcs #3'!AK27*'Express Lanes'!$C$12,-2)))","v":{"$error":"#DIV/0!"}},{"$f":"MAX(ROUND(AL25*VLOOKUP(AL$7,'Assumptions Tab'!$C$65:$G$125,5,-2),ROUND('EL_Calcs #3'!AL27*'Express Lanes'!$C$12,-2)))","v":{"$error":"#DIV/0!"}},{"$f":"MAX(ROUND(AM25*VLOOKUP(AM$7,'Assumptions Tab'!$C$65:$G$125,5,-2),ROUND('EL_Calcs #3'!AM27*'Express Lanes'!$C$12,-2)))","v":{"$error":"#DIV/0!"}},{"$f":"MAX(ROUND(AN25*VLOOKUP(AN$7,'Assumptions Tab'!$C$65:$G$125,5,-2),ROUND('EL_Calcs #3'!AN27*'Express Lanes'!$C$12,-2)))","v":{"$error":"#DIV/0!"}},{"$f":"MAX(ROUND(AO25*VLOOKUP(AO$7,'Assumptions Tab'!$C$65:$G$125,5,-2),ROUND('EL_Calcs #3'!AO27*'Express Lanes'!$C$12,-2)))","v":{"$error":"#DIV/0!"}},{"$f":"MAX(ROUND(AP25*VLOOKUP(AP$7,'Assumptions Tab'!$C$65:$G$125,5,-2),ROUND('EL_Calcs #3'!AP27*'Express Lanes'!$C$12,-2)))","v":{"$error":"#DIV/0!"}}]
[21,"GP %Capacity",{"$f":"C24/(C13*'Assumptions Tab'!$D$157)","v":{"$error":"#DIV/0!"}},{"$f":"D24/(D13*'Assumptions Tab'!$D$157)","v":{"$error":"#DIV/0!"}},{"$f":"E24/(E13*'Assumptions Tab'!$D$157)","v":{"$error":"#DIV/0!"}},{"$f":"F24/(F13*'Assumptions Tab'!$D$157)","v":{"$error":"#DIV/0!"}},{"$f":"G24/(G13*'Assumptions Tab'!$D$157)","v":{"$error":"#DIV/0!"}},{"$f":"H24/(H13*'Assumptions Tab'!$D$157)","v":{"$error":"#DIV/0!"}},{"$f":"I24/(I13*'Assumptions Tab'!$D$157)","v":{"$error":"#DIV/0!"}},{"$f":"J24/(J13*'Assumptions Tab'!$D$157)","v":{"$error":"#DIV/0!"}},{"$f":"K24/(K13*'Assumptions Tab'!$D$157)","v":{"$error":"#DIV/0!"}},{"$f":"L24/(L13*'Assumptions Tab'!$D$157)","v":{"$error":"#DIV/0!"}},{"$f":"M24/(M13*'Assumptions Tab'!$D$157)","v":{"$error":"#DIV/0!"}},{"$f":"N24/(N13*'Assumptions Tab'!$D$157)","v":{"$error":"#DIV/0!"}},{"$f":"O24/(O13*'Assumptions Tab'!$D$157)","v":{"$error":"#DIV/0!"}},{"$f":"P24/(P13*'Assumptions Tab'!$D$157)","v":{"$error":"#DIV/0!"}},{"$f":"Q24/(Q13*'Assumptions Tab'!$D$157)","v":{"$error":"#DIV/0!"}},{"$f":"R24/(R13*'Assumptions Tab'!$D$157)","v":{"$error":"#DIV/0!"}},{"$f":"S24/(S13*'Assumptions Tab'!$D$157)","v":{"$error":"#DIV/0!"}},{"$f":"T24/(T13*'Assumptions Tab'!$D$157)","v":{"$error":"#DIV/0!"}},{"$f":"U24/(U13*'Assumptions Tab'!$D$157)","v":{"$error":"#DIV/0!"}},{"$f":"V24/(V13*'Assumptions Tab'!$D$157)","v":{"$error":"#DIV/0!"}},{"$f":"W24/(W13*'Assumptions Tab'!$D$157)","v":{"$error":"#DIV/0!"}},{"$f":"X24/(X13*'Assumptions Tab'!$D$157)","v":{"$error":"#DIV/0!"}},{"$f":"Y24/(Y13*'Assumptions Tab'!$D$157)","v":{"$error":"#DIV/0!"}},{"$f":"Z24/(Z13*'Assumptions Tab'!$D$157)","v":{"$error":"#DIV/0!"}},{"$f":"AA24/(AA13*'Assumptions Tab'!$D$157)","v":{"$error":"#DIV/0!"}},{"$f":"AB24/(AB13*'Assumptions Tab'!$D$157)","v":{"$error":"#DIV/0!"}},{"$f":"AC24/(AC13*'Assumptions Tab'!$D$157)","v":{"$error":"#DIV/0!"}},{"$f":"AD24/(AD13*'Assumptions Tab'!$D$157)","v":{"$error":"#DIV/0!"}},{"$f":"AE24/(AE13*'Assumptions Tab'!$D$157)","v":{"$error":"#DIV/0!"}},{"$f":"AF24/(AF13*'Assumptions Tab'!$D$157)","v":{"$error":"#DIV/0!"}},{"$f":"AG24/(AG13*'Assumptions Tab'!$D$157)","v":{"$error":"#DIV/0!"}},{"$f":"AH24/(AH13*'Assumptions Tab'!$D$157)","v":{"$error":"#DIV/0!"}},{"$f":"AI24/(AI13*'Assumptions Tab'!$D$157)","v":{"$error":"#DIV/0!"}},{"$f":"AJ24/(AJ13*'Assumptions Tab'!$D$157)","v":{"$error":"#DIV/0!"}},{"$f":"AK24/(AK13*'Assumptions Tab'!$D$157)","v":{"$error":"#DIV/0!"}},{"$f":"AL24/(AL13*'Assumptions Tab'!$D$157)","v":{"$error":"#DIV/0!"}},{"$f":"AM24/(AM13*'Assumptions Tab'!$D$157)","v":{"$error":"#DIV/0!"}},{"$f":"AN24/(AN13*'Assumptions Tab'!$D$157)","v":{"$error":"#DIV/0!"}},{"$f":"AO24/(AO13*'Assumptions Tab'!$D$157)","v":{"$error":"#DIV/0!"}},{"$f":"AP24/(AP13*'Assumptions Tab'!$D$157)","v":{"$error":"#DIV/0!"}}]
[22,"EL %Capacity",{"$f":"C26/(C11*'Assumptions Tab'!$D$154)","v":{"$error":"#DIV/0!"}},{"$f":"D26/(D11*'Assumptions Tab'!$D$154)","v":{"$error":"#DIV/0!"}},{"$f":"E26/(E11*'Assumptions Tab'!$D$154)","v":{"$error":"#DIV/0!"}},{"$f":"F26/(F11*'Assumptions Tab'!$D$154)","v":{"$error":"#DIV/0!"}},{"$f":"G26/(G11*'Assumptions Tab'!$D$154)","v":{"$error":"#DIV/0!"}},{"$f":"H26/(H11*'Assumptions Tab'!$D$154)","v":{"$error":"#DIV/0!"}},{"$f":"I26/(I11*'Assumptions Tab'!$D$154)","v":{"$error":"#DIV/0!"}},{"$f":"J26/(J11*'Assumptions Tab'!$D$154)","v":{"$error":"#DIV/0!"}},{"$f":"K26/(K11*'Assumptions Tab'!$D$154)","v":{"$error":"#DIV/0!"}},{"$f":"L26/(L11*'Assumptions Tab'!$D$154)","v":{"$error":"#DIV/0!"}},{"$f":"M26/(M11*'Assumptions Tab'!$D$154)","v":{"$error":"#DIV/0!"}},{"$f":"N26/(N11*'Assumptions Tab'!$D$154)","v":{"$error":"#DIV/0!"}},{"$f":"O26/(O11*'Assumptions Tab'!$D$154)","v":{"$error":"#DIV/0!"}},{"$f":"P26/(P11*'Assumptions Tab'!$D$154)","v":{"$error":"#DIV/0!"}},{"$f":"Q26/(Q11*'Assumptions Tab'!$D$154)","v":{"$error":"#DIV/0!"}},{"$f":"R26/(R11*'Assumptions Tab'!$D$154)","v":{"$error":"#DIV/0!"}},{"$f":"S26/(S11*'Assumptions Tab'!$D$154)","v":{"$error":"#DIV/0!"}},{"$f":"T26/(T11*'Assumptions Tab'!$D$154)","v":{"$error":"#DIV/0!"}},{"$f":"U26/(U11*'Assumptions Tab'!$D$154)","v":{"$error":"#DIV/0!"}},{"$f":"V26/(V11*'Assumptions Tab'!$D$154)","v":{"$error":"#DIV/0!"}},{"$f":"W26/(W11*'Assumptions Tab'!$D$154)","v":{"$error":"#DIV/0!"}},{"$f":"X26/(X11*'Assumptions Tab'!$D$154)","v":{"$error":"#DIV/0!"}},{"$f":"Y26/(Y11*'Assumptions Tab'!$D$154)","v":{"$error":"#DIV/0!"}},{"$f":"Z26/(Z11*'Assumptions Tab'!$D$154)","v":{"$error":"#DIV/0!"}},{"$f":"AA26/(AA11*'Assumptions Tab'!$D$154)","v":{"$error":"#DIV/0!"}},{"$f":"AB26/(AB11*'Assumptions Tab'!$D$154)","v":{"$error":"#DIV/0!"}},{"$f":"AC26/(AC11*'Assumptions Tab'!$D$154)","v":{"$error":"#DIV/0!"}},{"$f":"AD26/(AD11*'Assumptions Tab'!$D$154)","v":{"$error":"#DIV/0!"}},{"$f":"AE26/(AE11*'Assumptions Tab'!$D$154)","v":{"$error":"#DIV/0!"}},{"$f":"AF26/(AF11*'Assumptions Tab'!$D$154)","v":{"$error":"#DIV/0!"}},{"$f":"AG26/(AG11*'Assumptions Tab'!$D$154)","v":{"$error":"#DIV/0!"}},{"$f":"AH26/(AH11*'Assumptions Tab'!$D$154)","v":{"$error":"#DIV/0!"}},{"$f":"AI26/(AI11*'Assumptions Tab'!$D$154)","v":{"$error":"#DIV/0!"}},{"$f":"AJ26/(AJ11*'Assumptions Tab'!$D$154)","v":{"$error":"#DIV/0!"}},{"$f":"AK26/(AK11*'Assumptions Tab'!$D$154)","v":{"$error":"#DIV/0!"}},{"$f":"AL26/(AL11*'Assumptions Tab'!$D$154)","v":{"$error":"#DIV/0!"}},{"$f":"AM26/(AM11*'Assumptions Tab'!$D$154)","v":{"$error":"#DIV/0!"}},{"$f":"AN26/(AN11*'Assumptions Tab'!$D$154)","v":{"$error":"#DIV/0!"}},{"$f":"AO26/(AO11*'Assumptions Tab'!$D$154)","v":{"$error":"#DIV/0!"}},{"$f":"AP26/(AP11*'Assumptions Tab'!$D$154)","v":{"$error":"#DIV/0!"}}]
[23,"EL Share of Total",{"$f":"C26/SUM(C24,C26)","v":{"$error":"#DIV/0!"}},{"$f":"D26/SUM(D24,D26)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[24,"EL VMT (per day)",{"$f":"ROUND(C26*'Express Lanes'!$C$10,-2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(D26*'Express Lanes'!$C$10,-2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(E26*'Express Lanes'!$C$10,-2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(F26*'Express Lanes'!$C$10,-2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(G26*'Express Lanes'!$C$10,-2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(H26*'Express Lanes'!$C$10,-2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(I26*'Express Lanes'!$C$10,-2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(J26*'Express Lanes'!$C$10,-2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(K26*'Express Lanes'!$C$10,-2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(L26*'Express Lanes'!$C$10,-2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(M26*'Express Lanes'!$C$10,-2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(N26*'Express Lanes'!$C$10,-2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(O26*'Express Lanes'!$C$10,-2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(P26*'Express Lanes'!$C$10,-2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(Q26*'Express Lanes'!$C$10,-2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(R26*'Express Lanes'!$C$10,-2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(S26*'Express Lanes'!$C$10,-2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(T26*'Express Lanes'!$C$10,-2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(U26*'Express Lanes'!$C$10,-2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(V26*'Express Lanes'!$C$10,-2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(W26*'Express Lanes'!$C$10,-2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(X26*'Express Lanes'!$C$10,-2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(Y26*'Express Lanes'!$C$10,-2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(Z26*'Express Lanes'!$C$10,-2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(AA26*'Express Lanes'!$C$10,-2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(AB26*'Express Lanes'!$C$10,-2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(AC26*'Express Lanes'!$C$10,-2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(AD26*'Express Lanes'!$C$10,-2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(AE26*'Express Lanes'!$C$10,-2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(AF26*'Express Lanes'!$C$10,-2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(AG26*'Express Lanes'!$C$10,-2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(AH26*'Express Lanes'!$C$10,-2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(AI26*'Express Lanes'!$C$10,-2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(AJ26*'Express Lanes'!$C$10,-2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(AK26*'Express Lanes'!$C$10,-2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(AL26*'Express Lanes'!$C$10,-2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(AM26*'Express Lanes'!$C$10,-2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(AN26*'Express Lanes'!$C$10,-2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(AO26*'Express Lanes'!$C$10,-2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(AP26*'Express Lanes'!$C$10,-2)","v":{"$error":"#DIV/0!"}}]
[25,"EL Annual VMT",{"$f":"C30*Annualization_Factor","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[26,"Effectively Tolled EL Annual VMT (includes violators)",{"$f":"ROUND(C31*(1-'Express Lanes'!$I$14),-2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(D31*(1-'Express Lanes'!$I$14),-2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(E31*(1-'Express Lanes'!$I$14),-2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(F31*(1-'Express Lanes'!$I$14),-2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(G31*(1-'Express Lanes'!$I$14),-2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(H31*(1-'Express Lanes'!$I$14),-2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(I31*(1-'Express Lanes'!$I$14),-2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(J31*(1-'Express Lanes'!$I$14),-2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(K31*(1-'Express Lanes'!$I$14),-2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(L31*(1-'Express Lanes'!$I$14),-2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(M31*(1-'Express Lanes'!$I$14),-2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(N31*(1-'Express Lanes'!$I$14),-2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(O31*(1-'Express Lanes'!$I$14),-2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(P31*(1-'Express Lanes'!$I$14),-2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(Q31*(1-'Express Lanes'!$I$14),-2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(R31*(1-'Express Lanes'!$I$14),-2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(S31*(1-'Express Lanes'!$I$14),-2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(T31*(1-'Express Lanes'!$I$14),-2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(U31*(1-'Express Lanes'!$I$14),-2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(V31*(1-'Express Lanes'!$I$14),-2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(W31*(1-'Express Lanes'!$I$14),-2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(X31*(1-'Express Lanes'!$I$14),-2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(Y31*(1-'Express Lanes'!$I$14),-2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(Z31*(1-'Express Lanes'!$I$14),-2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(AA31*(1-'Express Lanes'!$I$14),-2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(AB31*(1-'Express Lanes'!$I$14),-2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(AC31*(1-'Express Lanes'!$I$14),-2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(AD31*(1-'Express Lanes'!$I$14),-2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(AE31*(1-'Express Lanes'!$I$14),-2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(AF31*(1-'Express Lanes'!$I$14),-2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(AG31*(1-'Express Lanes'!$I$14),-2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(AH31*(1-'Express Lanes'!$I$14),-2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(AI31*(1-'Express Lanes'!$I$14),-2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(AJ31*(1-'Express Lanes'!$I$14),-2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(AK31*(1-'Express Lanes'!$I$14),-2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(AL31*(1-'Express Lanes'!$I$14),-2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(AM31*(1-'Express Lanes'!$I$14),-2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(AN31*(1-'Express Lanes'!$I$14),-2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(AO31*(1-'Express Lanes'!$I$14),-2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(AP31*(1-'Express Lanes'!$I$14),-2)","v":{"$error":"#DIV/0!"}}]
[27,"Paid Percent",{"$f":"1-VLOOKUP(C7,'Assumptions Tab'!$C$64:$F$125,4,FALSE)*(1-'Assumptions Tab'!$E$58)","v":0.91999999999999993},{"$f":"1-VLOOKUP(D7,'Assumptions Tab'!$C$64:$F$125,4,FALSE)*(1-'Assumptions Tab'!$E$58)","v":0.92399999999999993},{"$f":"1-VLOOKUP(E7,'Assumptions Tab'!$C$64:$F$125,4,FALSE)*(1-'Assumptions Tab'!$E$58)","v":0.92799999999999994},{"$f":"1-VLOOKUP(F7,'Assumptions Tab'!$C$64:$F$125,4,FALSE)*(1-'Assumptions Tab'!$E$58)","v":0.93199999999999994},{"$f":"1-VLOOKUP(G7,'Assumptions Tab'!$C$64:$F$125,4,FALSE)*(1-'Assumptions Tab'!$E$58)","v":0.93599999999999994},{"$f":"1-VLOOKUP(H7,'Assumptions Tab'!$C$64:$F$125,4,FALSE)*(1-'Assumptions Tab'!$E$58)","v":0.94},{"$f":"1-VLOOKUP(I7,'Assumptions Tab'!$C$64:$F$125,4,FALSE)*(1-'Assumptions Tab'!$E$58)","v":0.94399999999999995},{"$f":"1-VLOOKUP(J7,'Assumptions Tab'!$C$64:$F$125,4,FALSE)*(1-'Assumptions Tab'!$E$58)","v":0.94799999999999995},{"$f":"1-VLOOKUP(K7,'Assumptions Tab'!$C$64:$F$125,4,FALSE)*(1-'Assumptions Tab'!$E$58)","v":0.95199999999999996},{"$f":"1-VLOOKUP(L7,'Assumptions Tab'!$C$64:$F$125,4,FALSE)*(1-'Assumptions Tab'!$E$58)","v":0.95599999999999996},{"$f":"1-VLOOKUP(M7,'Assumptions Tab'!$C$64:$F$125,4,FALSE)*(1-'Assumptions Tab'!$E$58)","v":0.96},{"$f":"1-VLOOKUP(N7,'Assumptions Tab'!$C$64:$F$125,4,FALSE)*(1-'Assumptions Tab'!$E$58)","v":0.96},{"$f":"1-VLOOKUP(O7,'Assumptions Tab'!$C$64:$F$125,4,FALSE)*(1-'Assumptions Tab'!$E$58)","v":0.96},{"$f":"1-VLOOKUP(P7,'Assumptions Tab'!$C$64:$F$125,4,FALSE)*(1-'Assumptions Tab'!$E$58)","v":0.96},{"$f":"1-VLOOKUP(Q7,'Assumptions Tab'!$C$64:$F$125,4,FALSE)*(1-'Assumptions Tab'!$E$58)","v":0.96},{"$f":"1-VLOOKUP(R7,'Assumptions Tab'!$C$64:$F$125,4,FALSE)*(1-'Assumptions Tab'!$E$58)","v":0.96},{"$f":"1-VLOOKUP(S7,'Assumptions Tab'!$C$64:$F$125,4,FALSE)*(1-'Assumptions Tab'!$E$58)","v":0.96},{"$f":"1-VLOOKUP(T7,'Assumptions Tab'!$C$64:$F$125,4,FALSE)*(1-'Assumptions Tab'!$E$58)","v":0.96},{"$f":"1-VLOOKUP(U7,'Assumptions Tab'!$C$64:$F$125,4,FALSE)*(1-'Assumptions Tab'!$E$58)","v":0.96},{"$f":"1-VLOOKUP(V7,'Assumptions Tab'!$C$64:$F$125,4,FALSE)*(1-'Assumptions Tab'!$E$58)","v":0.96},{"$f":"1-VLOOKUP(W7,'Assumptions Tab'!$C$64:$F$125,4,FALSE)*(1-'Assumptions Tab'!$E$58)","v":0.96},{"$f":"1-VLOOKUP(X7,'Assumptions Tab'!$C$64:$F$125,4,FALSE)*(1-'Assumptions Tab'!$E$58)","v":0.96},{"$f":"1-VLOOKUP(Y7,'Assumptions Tab'!$C$64:$F$125,4,FALSE)*(1-'Assumptions Tab'!$E$58)","v":0.96},{"$f":"1-VLOOKUP(Z7,'Assumptions Tab'!$C$64:$F$125,4,FALSE)*(1-'Assumptions Tab'!$E$58)","v":0.96},{"$f":"1-VLOOKUP(AA7,'Assumptions Tab'!$C$64:$F$125,4,FALSE)*(1-'Assumptions Tab'!$E$58)","v":0.96},{"$f":"1-VLOOKUP(AB7,'Assumptions Tab'!$C$64:$F$125,4,FALSE)*(1-'Assumptions Tab'!$E$58)","v":0.96},{"$f":"1-VLOOKUP(AC7,'Assumptions Tab'!$C$64:$F$125,4,FALSE)*(1-'Assumptions Tab'!$E$58)","v":0.96},{"$f":"1-VLOOKUP(AD7,'Assumptions Tab'!$C$64:$F$125,4,FALSE)*(1-'Assumptions Tab'!$E$58)","v":0.96},{"$f":"1-VLOOKUP(AE7,'Assumptions Tab'!$C$64:$F$125,4,FALSE)*(1-'Assumptions Tab'!$E$58)","v":0.96},{"$f":"1-VLOOKUP(AF7,'Assumptions Tab'!$C$64:$F$125,4,FALSE)*(1-'Assumptions Tab'!$E$58)","v":0.96},{"$f":"1-VLOOKUP(AG7,'Assumptions Tab'!$C$64:$F$125,4,FALSE)*(1-'Assumptions Tab'!$E$58)","v":0.96},{"$f":"1-VLOOKUP(AH7,'Assumptions Tab'!$C$64:$F$125,4,FALSE)*(1-'Assumptions Tab'!$E$58)","v":0.96},{"$f":"1-VLOOKUP(AI7,'Assumptions Tab'!$C$64:$F$125,4,FALSE)*(1-'Assumptions Tab'!$E$58)","v":0.96},{"$f":"1-VLOOKUP(AJ7,'Assumptions Tab'!$C$64:$F$125,4,FALSE)*(1-'Assumptions Tab'!$E$58)","v":0.96},{"$f":"1-VLOOKUP(AK7,'Assumptions Tab'!$C$64:$F$125,4,FALSE)*(1-'Assumptions Tab'!$E$58)","v":0.96},{"$f":"1-VLOOKUP(AL7,'Assumptions Tab'!$C$64:$F$125,4,FALSE)*(1-'Assumptions Tab'!$E$58)","v":0.96},{"$f":"1-VLOOKUP(AM7,'Assumptions Tab'!$C$64:$F$125,4,FALSE)*(1-'Assumptions Tab'!$E$58)","v":0.96},{"$f":"1-VLOOKUP(AN7,'Assumptions Tab'!$C$64:$F$125,4,FALSE)*(1-'Assumptions Tab'!$E$58)","v":0.96},{"$f":"1-VLOOKUP(AO7,'Assumptions Tab'!$C$64:$F$125,4,FALSE)*(1-'Assumptions Tab'!$E$58)","v":0.96},{"$f":"1-VLOOKUP(AP7,'Assumptions Tab'!$C$64:$F$125,4,FALSE)*(1-'Assumptions Tab'!$E$58)","v":0.96}]
[28,"Paid EL Annual VMT",{"$f":"C33*C32","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[29]
[30,"VMT for ETC Toll Rate",{"$f":"('EL_CostCalcs_WKST#4'!C14+'EL_CostCalcs_WKST#4'!C18)*'EL_CostCalcs_WKST#4'!C6","v":{"$error":"#DIV/0!"}},{"$f":"('EL_CostCalcs_WKST#4'!D14+'EL_CostCalcs_WKST#4'!D18)*'EL_CostCalcs_WKST#4'!D6","v":{"$error":"#DIV/0!"}},{"$f":"('EL_CostCalcs_WKST#4'!E14+'EL_CostCalcs_WKST#4'!E18)*'EL_CostCalcs_WKST#4'!E6","v":{"$error":"#DIV/0!"}},{"$f":"('EL_CostCalcs_WKST#4'!F14+'EL_CostCalcs_WKST#4'!F18)*'EL_CostCalcs_WKST#4'!F6","v":{"$error":"#DIV/0!"}},{"$f":"('EL_CostCalcs_WKST#4'!G14+'EL_CostCalcs_WKST#4'!G18)*'EL_CostCalcs_WKST#4'!G6","v":{"$error":"#DIV/0!"}},{"$f":"('EL_CostCalcs_WKST#4'!H14+'EL_CostCalcs_WKST#4'!H18)*'EL_CostCalcs_WKST#4'!H6","v":{"$error":"#DIV/0!"}},{"$f":"('EL_CostCalcs_WKST#4'!I14+'EL_CostCalcs_WKST#4'!I18)*'EL_CostCalcs_WKST#4'!I6","v":{"$error":"#DIV/0!"}},{"$f":"('EL_CostCalcs_WKST#4'!J14+'EL_CostCalcs_WKST#4'!J18)*'EL_CostCalcs_WKST#4'!J6","v":{"$error":"#DIV/0!"}},{"$f":"('EL_CostCalcs_WKST#4'!K14+'EL_CostCalcs_WKST#4'!K18)*'EL_CostCalcs_WKST#4'!K6","v":{"$error":"#DIV/0!"}},{"$f":"('EL_CostCalcs_WKST#4'!L14+'EL_CostCalcs_WKST#4'!L18)*'EL_CostCalcs_WKST#4'!L6","v":{"$error":"#DIV/0!"}},{"$f":"('EL_CostCalcs_WKST#4'!M14+'EL_CostCalcs_WKST#4'!M18)*'EL_CostCalcs_WKST#4'!M6","v":{"$error":"#DIV/0!"}},{"$f":"('EL_CostCalcs_WKST#4'!N14+'EL_CostCalcs_WKST#4'!N18)*'EL_CostCalcs_WKST#4'!N6","v":{"$error":"#DIV/0!"}},{"$f":"('EL_CostCalcs_WKST#4'!O14+'EL_CostCalcs_WKST#4'!O18)*'EL_CostCalcs_WKST#4'!O6","v":{"$error":"#DIV/0!"}},{"$f":"('EL_CostCalcs_WKST#4'!P14+'EL_CostCalcs_WKST#4'!P18)*'EL_CostCalcs_WKST#4'!P6","v":{"$error":"#DIV/0!"}},{"$f":"('EL_CostCalcs_WKST#4'!Q14+'EL_CostCalcs_WKST#4'!Q18)*'EL_CostCalcs_WKST#4'!Q6","v":{"$error":"#DIV/0!"}},{"$f":"('EL_CostCalcs_WKST#4'!R14+'EL_CostCalcs_WKST#4'!R18)*'EL_CostCalcs_WKST#4'!R6","v":{"$error":"#DIV/0!"}},{"$f":"('EL_CostCalcs_WKST#4'!S14+'EL_CostCalcs_WKST#4'!S18)*'EL_CostCalcs_WKST#4'!S6","v":{"$error":"#DIV/0!"}},{"$f":"('EL_CostCalcs_WKST#4'!T14+'EL_CostCalcs_WKST#4'!T18)*'EL_CostCalcs_WKST#4'!T6","v":{"$error":"#DIV/0!"}},{"$f":"('EL_CostCalcs_WKST#4'!U14+'EL_CostCalcs_WKST#4'!U18)*'EL_CostCalcs_WKST#4'!U6","v":{"$error":"#DIV/0!"}},{"$f":"('EL_CostCalcs_WKST#4'!V14+'EL_CostCalcs_WKST#4'!V18)*'EL_CostCalcs_WKST#4'!V6","v":{"$error":"#DIV/0!"}},{"$f":"('EL_CostCalcs_WKST#4'!W14+'EL_CostCalcs_WKST#4'!W18)*'EL_CostCalcs_WKST#4'!W6","v":{"$error":"#DIV/0!"}},{"$f":"('EL_CostCalcs_WKST#4'!X14+'EL_CostCalcs_WKST#4'!X18)*'EL_CostCalcs_WKST#4'!X6","v":{"$error":"#DIV/0!"}},{"$f":"('EL_CostCalcs_WKST#4'!Y14+'EL_CostCalcs_WKST#4'!Y18)*'EL_CostCalcs_WKST#4'!Y6","v":{"$error":"#DIV/0!"}},{"$f":"('EL_CostCalcs_WKST#4'!Z14+'EL_CostCalcs_WKST#4'!Z18)*'EL_CostCalcs_WKST#4'!Z6","v":{"$error":"#DIV/0!"}},{"$f":"('EL_CostCalcs_WKST#4'!AA14+'EL_CostCalcs_WKST#4'!AA18)*'EL_CostCalcs_WKST#4'!AA6","v":{"$error":"#DIV/0!"}},{"$f":"('EL_CostCalcs_WKST#4'!AB14+'EL_CostCalcs_WKST#4'!AB18)*'EL_CostCalcs_WKST#4'!AB6","v":{"$error":"#DIV/0!"}},{"$f":"('EL_CostCalcs_WKST#4'!AC14+'EL_CostCalcs_WKST#4'!AC18)*'EL_CostCalcs_WKST#4'!AC6","v":{"$error":"#DIV/0!"}},{"$f":"('EL_CostCalcs_WKST#4'!AD14+'EL_CostCalcs_WKST#4'!AD18)*'EL_CostCalcs_WKST#4'!AD6","v":{"$error":"#DIV/0!"}},{"$f":"('EL_CostCalcs_WKST#4'!AE14+'EL_CostCalcs_WKST#4'!AE18)*'EL_CostCalcs_WKST#4'!AE6","v":{"$error":"#DIV/0!"}},{"$f":"('EL_CostCalcs_WKST#4'!AF14+'EL_CostCalcs_WKST#4'!AF18)*'EL_CostCalcs_WKST#4'!AF6","v":{"$error":"#DIV/0!"}},{"$f":"('EL_CostCalcs_WKST#4'!AG14+'EL_CostCalcs_WKST#4'!AG18)*'EL_CostCalcs_WKST#4'!AG6","v":{"$error":"#DIV/0!"}},{"$f":"('EL_CostCalcs_WKST#4'!AH14+'EL_CostCalcs_WKST#4'!AH18)*'EL_CostCalcs_WKST#4'!AH6","v":{"$error":"#DIV/0!"}},{"$f":"('EL_CostCalcs_WKST#4'!AI14+'EL_CostCalcs_WKST#4'!AI18)*'EL_CostCalcs_WKST#4'!AI6","v":{"$error":"#DIV/0!"}},{"$f":"('EL_CostCalcs_WKST#4'!AJ14+'EL_CostCalcs_WKST#4'!AJ18)*'EL_CostCalcs_WKST#4'!AJ6","v":{"$error":"#DIV/0!"}},{"$f":"('EL_CostCalcs_WKST#4'!AK14+'EL_CostCalcs_WKST#4'!AK18)*'EL_CostCalcs_WKST#4'!AK6","v":{"$error":"#DIV/0!"}},{"$f":"('EL_CostCalcs_WKST#4'!AL14+'EL_CostCalcs_WKST#4'!AL18)*'EL_CostCalcs_WKST#4'!AL6","v":{"$error":"#DIV/0!"}},{"$f":"('EL_CostCalcs_WKST#4'!AM14+'EL_CostCalcs_WKST#4'!AM18)*'EL_CostCalcs_WKST#4'!AM6","v":{"$error":"#DIV/0!"}},{"$f":"('EL_CostCalcs_WKST#4'!AN14+'EL_CostCalcs_WKST#4'!AN18)*'EL_CostCalcs_WKST#4'!AN6","v":{"$error":"#DIV/0!"}},{"$f":"('EL_CostCalcs_WKST#4'!AO14+'EL_CostCalcs_WKST#4'!AO18)*'EL_CostCalcs_WKST#4'!AO6","v":{"$error":"#DIV/0!"}},{"$f":"('EL_CostCalcs_WKST#4'!AP14+'EL_CostCalcs_WKST#4'!AP18)*'EL_CostCalcs_WKST#4'!AP6","v":{"$error":"#DIV/0!"}}]
[31,"VMT for BBM Toll Rate",{"$f":"'EL_CostCalcs_WKST#4'!C22*'EL_CostCalcs_WKST#4'!C6","v":{"$error":"#DIV/0!"}},{"$f":"'EL_CostCalcs_WKST#4'!D22*'EL_CostCalcs_WKST#4'!D6","v":{"$error":"#DIV/0!"}},{"$f":"'EL_CostCalcs_WKST#4'!E22*'EL_CostCalcs_WKST#4'!E6","v":{"$error":"#DIV/0!"}},{"$f":"'EL_CostCalcs_WKST#4'!F22*'EL_CostCalcs_WKST#4'!F6","v":{"$error":"#DIV/0!"}},{"$f":"'EL_CostCalcs_WKST#4'!G22*'EL_CostCalcs_WKST#4'!G6","v":{"$error":"#DIV/0!"}},{"$f":"'EL_CostCalcs_WKST#4'!H22*'EL_CostCalcs_WKST#4'!H6","v":{"$error":"#DIV/0!"}},{"$f":"'EL_CostCalcs_WKST#4'!I22*'EL_CostCalcs_WKST#4'!I6","v":{"$error":"#DIV/0!"}},{"$f":"'EL_CostCalcs_WKST#4'!J22*'EL_CostCalcs_WKST#4'!J6","v":{"$error":"#DIV/0!"}},{"$f":"'EL_CostCalcs_WKST#4'!K22*'EL_CostCalcs_WKST#4'!K6","v":{"$error":"#DIV/0!"}},{"$f":"'EL_CostCalcs_WKST#4'!L22*'EL_CostCalcs_WKST#4'!L6","v":{"$error":"#DIV/0!"}},{"$f":"'EL_CostCalcs_WKST#4'!M22*'EL_CostCalcs_WKST#4'!M6","v":{"$error":"#DIV/0!"}},{"$f":"'EL_CostCalcs_WKST#4'!N22*'EL_CostCalcs_WKST#4'!N6","v":{"$error":"#DIV/0!"}},{"$f":"'EL_CostCalcs_WKST#4'!O22*'EL_CostCalcs_WKST#4'!O6","v":{"$error":"#DIV/0!"}},{"$f":"'EL_CostCalcs_WKST#4'!P22*'EL_CostCalcs_WKST#4'!P6","v":{"$error":"#DIV/0!"}},{"$f":"'EL_CostCalcs_WKST#4'!Q22*'EL_CostCalcs_WKST#4'!Q6","v":{"$error":"#DIV/0!"}},{"$f":"'EL_CostCalcs_WKST#4'!R22*'EL_CostCalcs_WKST#4'!R6","v":{"$error":"#DIV/0!"}},{"$f":"'EL_CostCalcs_WKST#4'!S22*'EL_CostCalcs_WKST#4'!S6","v":{"$error":"#DIV/0!"}},{"$f":"'EL_CostCalcs_WKST#4'!T22*'EL_CostCalcs_WKST#4'!T6","v":{"$error":"#DIV/0!"}},{"$f":"'EL_CostCalcs_WKST#4'!U22*'EL_CostCalcs_WKST#4'!U6","v":{"$error":"#DIV/0!"}},{"$f":"'EL_CostCalcs_WKST#4'!V22*'EL_CostCalcs_WKST#4'!V6","v":{"$error":"#DIV/0!"}},{"$f":"'EL_CostCalcs_WKST#4'!W22*'EL_CostCalcs_WKST#4'!W6","v":{"$error":"#DIV/0!"}},{"$f":"'EL_CostCalcs_WKST#4'!X22*'EL_CostCalcs_WKST#4'!X6","v":{"$error":"#DIV/0!"}},{"$f":"'EL_CostCalcs_WKST#4'!Y22*'EL_CostCalcs_WKST#4'!Y6","v":{"$error":"#DIV/0!"}},{"$f":"'EL_CostCalcs_WKST#4'!Z22*'EL_CostCalcs_WKST#4'!Z6","v":{"$error":"#DIV/0!"}},{"$f":"'EL_CostCalcs_WKST#4'!AA22*'EL_CostCalcs_WKST#4'!AA6","v":{"$error":"#DIV/0!"}},{"$f":"'EL_CostCalcs_WKST#4'!AB22*'EL_CostCalcs_WKST#4'!AB6","v":{"$error":"#DIV/0!"}},{"$f":"'EL_CostCalcs_WKST#4'!AC22*'EL_CostCalcs_WKST#4'!AC6","v":{"$error":"#DIV/0!"}},{"$f":"'EL_CostCalcs_WKST#4'!AD22*'EL_CostCalcs_WKST#4'!AD6","v":{"$error":"#DIV/0!"}},{"$f":"'EL_CostCalcs_WKST#4'!AE22*'EL_CostCalcs_WKST#4'!AE6","v":{"$error":"#DIV/0!"}},{"$f":"'EL_CostCalcs_WKST#4'!AF22*'EL_CostCalcs_WKST#4'!AF6","v":{"$error":"#DIV/0!"}},{"$f":"'EL_CostCalcs_WKST#4'!AG22*'EL_CostCalcs_WKST#4'!AG6","v":{"$error":"#DIV/0!"}},{"$f":"'EL_CostCalcs_WKST#4'!AH22*'EL_CostCalcs_WKST#4'!AH6","v":{"$error":"#DIV/0!"}},{"$f":"'EL_CostCalcs_WKST#4'!AI22*'EL_CostCalcs_WKST#4'!AI6","v":{"$error":"#DIV/0!"}},{"$f":"'EL_CostCalcs_WKST#4'!AJ22*'EL_CostCalcs_WKST#4'!AJ6","v":{"$error":"#DIV/0!"}},{"$f":"'EL_CostCalcs_WKST#4'!AK22*'EL_CostCalcs_WKST#4'!AK6","v":{"$error":"#DIV/0!"}},{"$f":"'EL_CostCalcs_WKST#4'!AL22*'EL_CostCalcs_WKST#4'!AL6","v":{"$error":"#DIV/0!"}},{"$f":"'EL_CostCalcs_WKST#4'!AM22*'EL_CostCalcs_WKST#4'!AM6","v":{"$error":"#DIV/0!"}},{"$f":"'EL_CostCalcs_WKST#4'!AN22*'EL_CostCalcs_WKST#4'!AN6","v":{"$error":"#DIV/0!"}},{"$f":"'EL_CostCalcs_WKST#4'!AO22*'EL_CostCalcs_WKST#4'!AO6","v":{"$error":"#DIV/0!"}},{"$f":"'EL_CostCalcs_WKST#4'!AP22*'EL_CostCalcs_WKST#4'!AP6","v":{"$error":"#DIV/0!"}}]
[32]
[33,"Base Per-Mile Fare",{"$f":"VLOOKUP(C28,'EL_Calcs #1'!$H$10:$J$62,2,TRUE)*(1+'Express Lanes'!$C$30)^(C7-'Express Lanes'!$I$8)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(D28,'EL_Calcs #1'!$H$10:$J$62,2,TRUE)*(1+'Express Lanes'!$C$30)^(D7-'Express Lanes'!$I$8)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(E28,'EL_Calcs #1'!$H$10:$J$62,2,TRUE)*(1+'Express Lanes'!$C$30)^(E7-'Express Lanes'!$I$8)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(F28,'EL_Calcs #1'!$H$10:$J$62,2,TRUE)*(1+'Express Lanes'!$C$30)^(F7-'Express Lanes'!$I$8)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(G28,'EL_Calcs #1'!$H$10:$J$62,2,TRUE)*(1+'Express Lanes'!$C$30)^(G7-'Express Lanes'!$I$8)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(H28,'EL_Calcs #1'!$H$10:$J$62,2,TRUE)*(1+'Express Lanes'!$C$30)^(H7-'Express Lanes'!$I$8)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(I28,'EL_Calcs #1'!$H$10:$J$62,2,TRUE)*(1+'Express Lanes'!$C$30)^(I7-'Express Lanes'!$I$8)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(J28,'EL_Calcs #1'!$H$10:$J$62,2,TRUE)*(1+'Express Lanes'!$C$30)^(J7-'Express Lanes'!$I$8)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(K28,'EL_Calcs #1'!$H$10:$J$62,2,TRUE)*(1+'Express Lanes'!$C$30)^(K7-'Express Lanes'!$I$8)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(L28,'EL_Calcs #1'!$H$10:$J$62,2,TRUE)*(1+'Express Lanes'!$C$30)^(L7-'Express Lanes'!$I$8)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(M28,'EL_Calcs #1'!$H$10:$J$62,2,TRUE)*(1+'Express Lanes'!$C$30)^(M7-'Express Lanes'!$I$8)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(N28,'EL_Calcs #1'!$H$10:$J$62,2,TRUE)*(1+'Express Lanes'!$C$30)^(N7-'Express Lanes'!$I$8)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(O28,'EL_Calcs #1'!$H$10:$J$62,2,TRUE)*(1+'Express Lanes'!$C$30)^(O7-'Express Lanes'!$I$8)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(P28,'EL_Calcs #1'!$H$10:$J$62,2,TRUE)*(1+'Express Lanes'!$C$30)^(P7-'Express Lanes'!$I$8)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(Q28,'EL_Calcs #1'!$H$10:$J$62,2,TRUE)*(1+'Express Lanes'!$C$30)^(Q7-'Express Lanes'!$I$8)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(R28,'EL_Calcs #1'!$H$10:$J$62,2,TRUE)*(1+'Express Lanes'!$C$30)^(R7-'Express Lanes'!$I$8)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(S28,'EL_Calcs #1'!$H$10:$J$62,2,TRUE)*(1+'Express Lanes'!$C$30)^(S7-'Express Lanes'!$I$8)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(T28,'EL_Calcs #1'!$H$10:$J$62,2,TRUE)*(1+'Express Lanes'!$C$30)^(T7-'Express Lanes'!$I$8)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(U28,'EL_Calcs #1'!$H$10:$J$62,2,TRUE)*(1+'Express Lanes'!$C$30)^(U7-'Express Lanes'!$I$8)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(V28,'EL_Calcs #1'!$H$10:$J$62,2,TRUE)*(1+'Express Lanes'!$C$30)^(V7-'Express Lanes'!$I$8)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(W28,'EL_Calcs #1'!$H$10:$J$62,2,TRUE)*(1+'Express Lanes'!$C$30)^(W7-'Express Lanes'!$I$8)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(X28,'EL_Calcs #1'!$H$10:$J$62,2,TRUE)*(1+'Express Lanes'!$C$30)^(X7-'Express Lanes'!$I$8)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(Y28,'EL_Calcs #1'!$H$10:$J$62,2,TRUE)*(1+'Express Lanes'!$C$30)^(Y7-'Express Lanes'!$I$8)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(Z28,'EL_Calcs #1'!$H$10:$J$62,2,TRUE)*(1+'Express Lanes'!$C$30)^(Z7-'Express Lanes'!$I$8)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(AA28,'EL_Calcs #1'!$H$10:$J$62,2,TRUE)*(1+'Express Lanes'!$C$30)^(AA7-'Express Lanes'!$I$8)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(AB28,'EL_Calcs #1'!$H$10:$J$62,2,TRUE)*(1+'Express Lanes'!$C$30)^(AB7-'Express Lanes'!$I$8)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(AC28,'EL_Calcs #1'!$H$10:$J$62,2,TRUE)*(1+'Express Lanes'!$C$30)^(AC7-'Express Lanes'!$I$8)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(AD28,'EL_Calcs #1'!$H$10:$J$62,2,TRUE)*(1+'Express Lanes'!$C$30)^(AD7-'Express Lanes'!$I$8)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(AE28,'EL_Calcs #1'!$H$10:$J$62,2,TRUE)*(1+'Express Lanes'!$C$30)^(AE7-'Express Lanes'!$I$8)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(AF28,'EL_Calcs #1'!$H$10:$J$62,2,TRUE)*(1+'Express Lanes'!$C$30)^(AF7-'Express Lanes'!$I$8)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(AG28,'EL_Calcs #1'!$H$10:$J$62,2,TRUE)*(1+'Express Lanes'!$C$30)^(AG7-'Express Lanes'!$I$8)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(AH28,'EL_Calcs #1'!$H$10:$J$62,2,TRUE)*(1+'Express Lanes'!$C$30)^(AH7-'Express Lanes'!$I$8)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(AI28,'EL_Calcs #1'!$H$10:$J$62,2,TRUE)*(1+'Express Lanes'!$C$30)^(AI7-'Express Lanes'!$I$8)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(AJ28,'EL_Calcs #1'!$H$10:$J$62,2,TRUE)*(1+'Express Lanes'!$C$30)^(AJ7-'Express Lanes'!$I$8)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(AK28,'EL_Calcs #1'!$H$10:$J$62,2,TRUE)*(1+'Express Lanes'!$C$30)^(AK7-'Express Lanes'!$I$8)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(AL28,'EL_Calcs #1'!$H$10:$J$62,2,TRUE)*(1+'Express Lanes'!$C$30)^(AL7-'Express Lanes'!$I$8)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(AM28,'EL_Calcs #1'!$H$10:$J$62,2,TRUE)*(1+'Express Lanes'!$C$30)^(AM7-'Express Lanes'!$I$8)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(AN28,'EL_Calcs #1'!$H$10:$J$62,2,TRUE)*(1+'Express Lanes'!$C$30)^(AN7-'Express Lanes'!$I$8)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(AO28,'EL_Calcs #1'!$H$10:$J$62,2,TRUE)*(1+'Express Lanes'!$C$30)^(AO7-'Express Lanes'!$I$8)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(AP28,'EL_Calcs #1'!$H$10:$J$62,2,TRUE)*(1+'Express Lanes'!$C$30)^(AP7-'Express Lanes'!$I$8)","v":{"$error":"#DIV/0!"}}]
[34,"GP %Capacity in excess of 95%",{"$f":"MAX(C27-0.95,0)","v":{"$error":"#DIV/0!"}},{"$f":"MAX(D27-0.95,0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[35,"Increase due to capacity constraint in GP lanes",{"$f":"IF(C28<1,C40*'Assumptions Tab'!$D$133,C40)","v":{"$error":"#DIV/0!"}},{"$f":"IF(D28<1,D40*'Assumptions Tab'!$D$133,D40)","v":{"$error":"#DIV/0!"}},{"$f":"IF(E28<1,E40*'Assumptions Tab'!$D$133,E40)","v":{"$error":"#DIV/0!"}},{"$f":"IF(F28<1,F40*'Assumptions Tab'!$D$133,F40)","v":{"$error":"#DIV/0!"}},{"$f":"IF(G28<1,G40*'Assumptions Tab'!$D$133,G40)","v":{"$error":"#DIV/0!"}},{"$f":"IF(H28<1,H40*'Assumptions Tab'!$D$133,H40)","v":{"$error":"#DIV/0!"}},{"$f":"IF(I28<1,I40*'Assumptions Tab'!$D$133,I40)","v":{"$error":"#DIV/0!"}},{"$f":"IF(J28<1,J40*'Assumptions Tab'!$D$133,J40)","v":{"$error":"#DIV/0!"}},{"$f":"IF(K28<1,K40*'Assumptions Tab'!$D$133,K40)","v":{"$error":"#DIV/0!"}},{"$f":"IF(L28<1,L40*'Assumptions Tab'!$D$133,L40)","v":{"$error":"#DIV/0!"}},{"$f":"IF(M28<1,M40*'Assumptions Tab'!$D$133,M40)","v":{"$error":"#DIV/0!"}},{"$f":"IF(N28<1,N40*'Assumptions Tab'!$D$133,N40)","v":{"$error":"#DIV/0!"}},{"$f":"IF(O28<1,O40*'Assumptions Tab'!$D$133,O40)","v":{"$error":"#DIV/0!"}},{"$f":"IF(P28<1,P40*'Assumptions Tab'!$D$133,P40)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Q28<1,Q40*'Assumptions Tab'!$D$133,Q40)","v":{"$error":"#DIV/0!"}},{"$f":"IF(R28<1,R40*'Assumptions Tab'!$D$133,R40)","v":{"$error":"#DIV/0!"}},{"$f":"IF(S28<1,S40*'Assumptions Tab'!$D$133,S40)","v":{"$error":"#DIV/0!"}},{"$f":"IF(T28<1,T40*'Assumptions Tab'!$D$133,T40)","v":{"$error":"#DIV/0!"}},{"$f":"IF(U28<1,U40*'Assumptions Tab'!$D$133,U40)","v":{"$error":"#DIV/0!"}},{"$f":"IF(V28<1,V40*'Assumptions Tab'!$D$133,V40)","v":{"$error":"#DIV/0!"}},{"$f":"IF(W28<1,W40*'Assumptions Tab'!$D$133,W40)","v":{"$error":"#DIV/0!"}},{"$f":"IF(X28<1,X40*'Assumptions Tab'!$D$133,X40)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Y28<1,Y40*'Assumptions Tab'!$D$133,Y40)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Z28<1,Z40*'Assumptions Tab'!$D$133,Z40)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AA28<1,AA40*'Assumptions Tab'!$D$133,AA40)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AB28<1,AB40*'Assumptions Tab'!$D$133,AB40)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AC28<1,AC40*'Assumptions Tab'!$D$133,AC40)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AD28<1,AD40*'Assumptions Tab'!$D$133,AD40)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AE28<1,AE40*'Assumptions Tab'!$D$133,AE40)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AF28<1,AF40*'Assumptions Tab'!$D$133,AF40)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AG28<1,AG40*'Assumptions Tab'!$D$133,AG40)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AH28<1,AH40*'Assumptions Tab'!$D$133,AH40)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AI28<1,AI40*'Assumptions Tab'!$D$133,AI40)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AJ28<1,AJ40*'Assumptions Tab'!$D$133,AJ40)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AK28<1,AK40*'Assumptions Tab'!$D$133,AK40)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AL28<1,AL40*'Assumptions Tab'!$D$133,AL40)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AM28<1,AM40*'Assumptions Tab'!$D$133,AM40)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AN28<1,AN40*'Assumptions Tab'!$D$133,AN40)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AO28<1,AO40*'Assumptions Tab'!$D$133,AO40)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AP28<1,AP40*'Assumptions Tab'!$D$133,AP40)","v":{"$error":"#DIV/0!"}}]
[36,"Revised Per-Mile Fare",{"$f":"C$39*(1+C$41)","v":{"$error":"#DIV/0!"}},{"$f":"D$39*(1+D$41)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[37]
[38,"ETC, per-mile fare",{"$f":"C42","v":{"$error":"#DIV/0!"}},{"$f":"D42","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[39,"BBM, per-mile fare",{"$f":"C44+'Assumptions Tab'!$E$18","v":{"$error":"#DIV/0!"}},{"$f":"D44+'Assumptions Tab'!$E$18","v":{"$error":"#DIV/0!"}},{"$f":"E44+'Assumptions Tab'!$E$18","v":{"$error":"#DIV/0!"}},{"$f":"F44+'Assumptions Tab'!$E$18","v":{"$error":"#DIV/0!"}},{"$f":"G44+'Assumptions Tab'!$E$18","v":{"$error":"#DIV/0!"}},{"$f":"H44+'Assumptions Tab'!$E$18","v":{"$error":"#DIV/0!"}},{"$f":"I44+'Assumptions Tab'!$E$18","v":{"$error":"#DIV/0!"}},{"$f":"J44+'Assumptions Tab'!$E$18","v":{"$error":"#DIV/0!"}},{"$f":"K44+'Assumptions Tab'!$E$18","v":{"$error":"#DIV/0!"}},{"$f":"L44+'Assumptions Tab'!$E$18","v":{"$error":"#DIV/0!"}},{"$f":"M44+'Assumptions Tab'!$E$18","v":{"$error":"#DIV/0!"}},{"$f":"N44+'Assumptions Tab'!$E$18","v":{"$error":"#DIV/0!"}},{"$f":"O44+'Assumptions Tab'!$E$18","v":{"$error":"#DIV/0!"}},{"$f":"P44+'Assumptions Tab'!$E$18","v":{"$error":"#DIV/0!"}},{"$f":"Q44+'Assumptions Tab'!$E$18","v":{"$error":"#DIV/0!"}},{"$f":"R44+'Assumptions Tab'!$E$18","v":{"$error":"#DIV/0!"}},{"$f":"S44+'Assumptions Tab'!$E$18","v":{"$error":"#DIV/0!"}},{"$f":"T44+'Assumptions Tab'!$E$18","v":{"$error":"#DIV/0!"}},{"$f":"U44+'Assumptions Tab'!$E$18","v":{"$error":"#DIV/0!"}},{"$f":"V44+'Assumptions Tab'!$E$18","v":{"$error":"#DIV/0!"}},{"$f":"W44+'Assumptions Tab'!$E$18","v":{"$error":"#DIV/0!"}},{"$f":"X44+'Assumptions Tab'!$E$18","v":{"$error":"#DIV/0!"}},{"$f":"Y44+'Assumptions Tab'!$E$18","v":{"$error":"#DIV/0!"}},{"$f":"Z44+'Assumptions Tab'!$E$18","v":{"$error":"#DIV/0!"}},{"$f":"AA44+'Assumptions Tab'!$E$18","v":{"$error":"#DIV/0!"}},{"$f":"AB44+'Assumptions Tab'!$E$18","v":{"$error":"#DIV/0!"}},{"$f":"AC44+'Assumptions Tab'!$E$18","v":{"$error":"#DIV/0!"}},{"$f":"AD44+'Assumptions Tab'!$E$18","v":{"$error":"#DIV/0!"}},{"$f":"AE44+'Assumptions Tab'!$E$18","v":{"$error":"#DIV/0!"}},{"$f":"AF44+'Assumptions Tab'!$E$18","v":{"$error":"#DIV/0!"}},{"$f":"AG44+'Assumptions Tab'!$E$18","v":{"$error":"#DIV/0!"}},{"$f":"AH44+'Assumptions Tab'!$E$18","v":{"$error":"#DIV/0!"}},{"$f":"AI44+'Assumptions Tab'!$E$18","v":{"$error":"#DIV/0!"}},{"$f":"AJ44+'Assumptions Tab'!$E$18","v":{"$error":"#DIV/0!"}},{"$f":"AK44+'Assumptions Tab'!$E$18","v":{"$error":"#DIV/0!"}},{"$f":"AL44+'Assumptions Tab'!$E$18","v":{"$error":"#DIV/0!"}},{"$f":"AM44+'Assumptions Tab'!$E$18","v":{"$error":"#DIV/0!"}},{"$f":"AN44+'Assumptions Tab'!$E$18","v":{"$error":"#DIV/0!"}},{"$f":"AO44+'Assumptions Tab'!$E$18","v":{"$error":"#DIV/0!"}},{"$f":"AP44+'Assumptions Tab'!$E$18","v":{"$error":"#DIV/0!"}}]
[40]
[41,"Est. Annual Rev. ($)",{"$f":"ROUND(C36*C44+C37*C45,-3)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(D36*D44+D37*D45,-3)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[42,"Est. Annual Costs ($)",{"$f":"-'EL_CostCalcs_WKST#4'!C34","v":{"$error":"#DIV/0!"}},{"$f":"-'EL_CostCalcs_WKST#4'!D34","v":{"$error":"#DIV/0!"}},{"$f":"-'EL_CostCalcs_WKST#4'!E34","v":{"$error":"#DIV/0!"}},{"$f":"-'EL_CostCalcs_WKST#4'!F34","v":{"$error":"#DIV/0!"}},{"$f":"-'EL_CostCalcs_WKST#4'!G34","v":{"$error":"#DIV/0!"}},{"$f":"-'EL_CostCalcs_WKST#4'!H34","v":{"$error":"#DIV/0!"}},{"$f":"-'EL_CostCalcs_WKST#4'!I34","v":{"$error":"#DIV/0!"}},{"$f":"-'EL_CostCalcs_WKST#4'!J34","v":{"$error":"#DIV/0!"}},{"$f":"-'EL_CostCalcs_WKST#4'!K34","v":{"$error":"#DIV/0!"}},{"$f":"-'EL_CostCalcs_WKST#4'!L34","v":{"$error":"#DIV/0!"}},{"$f":"-'EL_CostCalcs_WKST#4'!M34","v":{"$error":"#DIV/0!"}},{"$f":"-'EL_CostCalcs_WKST#4'!N34","v":{"$error":"#DIV/0!"}},{"$f":"-'EL_CostCalcs_WKST#4'!O34","v":{"$error":"#DIV/0!"}},{"$f":"-'EL_CostCalcs_WKST#4'!P34","v":{"$error":"#DIV/0!"}},{"$f":"-'EL_CostCalcs_WKST#4'!Q34","v":{"$error":"#DIV/0!"}},{"$f":"-'EL_CostCalcs_WKST#4'!R34","v":{"$error":"#DIV/0!"}},{"$f":"-'EL_CostCalcs_WKST#4'!S34","v":{"$error":"#DIV/0!"}},{"$f":"-'EL_CostCalcs_WKST#4'!T34","v":{"$error":"#DIV/0!"}},{"$f":"-'EL_CostCalcs_WKST#4'!U34","v":{"$error":"#DIV/0!"}},{"$f":"-'EL_CostCalcs_WKST#4'!V34","v":{"$error":"#DIV/0!"}},{"$f":"-'EL_CostCalcs_WKST#4'!W34","v":{"$error":"#DIV/0!"}},{"$f":"-'EL_CostCalcs_WKST#4'!X34","v":{"$error":"#DIV/0!"}},{"$f":"-'EL_CostCalcs_WKST#4'!Y34","v":{"$error":"#DIV/0!"}},{"$f":"-'EL_CostCalcs_WKST#4'!Z34","v":{"$error":"#DIV/0!"}},{"$f":"-'EL_CostCalcs_WKST#4'!AA34","v":{"$error":"#DIV/0!"}},{"$f":"-'EL_CostCalcs_WKST#4'!AB34","v":{"$error":"#DIV/0!"}},{"$f":"-'EL_CostCalcs_WKST#4'!AC34","v":{"$error":"#DIV/0!"}},{"$f":"-'EL_CostCalcs_WKST#4'!AD34","v":{"$error":"#DIV/0!"}},{"$f":"-'EL_CostCalcs_WKST#4'!AE34","v":{"$error":"#DIV/0!"}},{"$f":"-'EL_CostCalcs_WKST#4'!AF34","v":{"$error":"#DIV/0!"}},{"$f":"-'EL_CostCalcs_WKST#4'!AG34","v":{"$error":"#DIV/0!"}},{"$f":"-'EL_CostCalcs_WKST#4'!AH34","v":{"$error":"#DIV/0!"}},{"$f":"-'EL_CostCalcs_WKST#4'!AI34","v":{"$error":"#DIV/0!"}},{"$f":"-'EL_CostCalcs_WKST#4'!AJ34","v":{"$error":"#DIV/0!"}},{"$f":"-'EL_CostCalcs_WKST#4'!AK34","v":{"$error":"#DIV/0!"}},{"$f":"-'EL_CostCalcs_WKST#4'!AL34","v":{"$error":"#DIV/0!"}},{"$f":"-'EL_CostCalcs_WKST#4'!AM34","v":{"$error":"#DIV/0!"}},{"$f":"-'EL_CostCalcs_WKST#4'!AN34","v":{"$error":"#DIV/0!"}},{"$f":"-'EL_CostCalcs_WKST#4'!AO34","v":{"$error":"#DIV/0!"}},{"$f":"-'EL_CostCalcs_WKST#4'!AP34","v":{"$error":"#DIV/0!"}}]
[43,"Est. Net Operating Revenue",{"$f":"SUM(C47:C48)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(D47:D48)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[44]
[45,"Operating Margin",{"$f":"C49/C47","v":{"$error":"#DIV/0!"}},{"$f":"D49/D47","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null," "]
[null,"Per Mile Fare",{"$f":"C47/C34","v":{"$error":"#DIV/0!"}},{"$f":"D47/D34","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"2028-2034",{"$f":"LOGEST(C60:C66,$B60:$B66,,)-1","v":{"$error":"#VALUE!"}},null,{"$f":"LOGEST(E60:E66,$B60:$B66,,)-1","v":{"$error":"#VALUE!"}}]
[null,"2035-2044",{"$f":"LOGEST(C67:C76,$B67:$B76,,)-1","v":{"$error":"#VALUE!"}},null,{"$f":"LOGEST(E67:E76,$B67:$B76,,)-1","v":{"$error":"#VALUE!"}}]
[null,"2045-2054",{"$f":"LOGEST(C77:C86,$B77:$B86,,)-1","v":{"$error":"#VALUE!"}},null,{"$f":"LOGEST(E77:E86,$B77:$B86,,)-1","v":{"$error":"#VALUE!"}}]
[null,"2055-2064",{"$f":"LOGEST(C87:C96,$B87:$B96,,)-1","v":{"$error":"#VALUE!"}},null,{"$f":"LOGEST(E87:E96,$B87:$B96,,)-1","v":{"$error":"#VALUE!"}}]
[null,"2065-2074",{"$f":"LOGEST(C97:C106,$B97:$B106,,)-1","v":{"$error":"#VALUE!"}},null,{"$f":"LOGEST(E97:E106,$B97:$B106,,)-1","v":{"$error":"#VALUE!"}}]

{"sheet":"EL_Calcs #3","index":11,"n_rows":45,"n_cols":43,"rows_kept":45,"cut":false,"hidden":true,"merged":[]}
[]
[null,"Operational Analysis"]
[null,null,2023,{"$f":"C3+1","v":2024},2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062]
[null,"Pk Hr Volume (2-way)",{"$f":"ROUND('EL_Calcs #2'!C8*VLOOKUP('Express Lanes'!$I$15,'Assumptions Tab'!$C$190:$E$192,3,FALSE),-1)","v":0},{"$f":"ROUND($C$4*(1+'Express Lanes'!$I$12)^(D3-$C$3),-1)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND($C$4*(1+'Express Lanes'!$I$12)^(E3-$C$3),-1)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND($C$4*(1+'Express Lanes'!$I$12)^(F3-$C$3),-1)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND($C$4*(1+'Express Lanes'!$I$12)^(G3-$C$3),-1)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND($C$4*(1+'Express Lanes'!$I$12)^(H3-$C$3),-1)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND($C$4*(1+'Express Lanes'!$I$12)^(I3-$C$3),-1)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND($C$4*(1+'Express Lanes'!$I$12)^(J3-$C$3),-1)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND($C$4*(1+'Express Lanes'!$I$12)^(K3-$C$3),-1)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND($C$4*(1+'Express Lanes'!$I$12)^(L3-$C$3),-1)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND($C$4*(1+'Express Lanes'!$I$12)^(M3-$C$3),-1)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND($C$4*(1+'Express Lanes'!$I$12)^(N3-$C$3),-1)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND($C$4*(1+'Express Lanes'!$I$12)^(O3-$C$3),-1)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND($C$4*(1+'Express Lanes'!$I$12)^(P3-$C$3),-1)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND($C$4*(1+'Express Lanes'!$I$12)^(Q3-$C$3),-1)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND($C$4*(1+'Express Lanes'!$I$12)^(R3-$C$3),-1)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND($C$4*(1+'Express Lanes'!$I$12)^(S3-$C$3),-1)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND($C$4*(1+'Express Lanes'!$I$12)^(T3-$C$3),-1)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND($C$4*(1+'Express Lanes'!$I$12)^(U3-$C$3),-1)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND($C$4*(1+'Express Lanes'!$I$12)^(V3-$C$3),-1)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND($C$4*(1+'Express Lanes'!$I$12)^(W3-$C$3),-1)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND($C$4*(1+'Express Lanes'!$I$12)^(X3-$C$3),-1)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND($C$4*(1+'Express Lanes'!$I$12)^(Y3-$C$3),-1)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND($C$4*(1+'Express Lanes'!$I$12)^(Z3-$C$3),-1)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND($C$4*(1+'Express Lanes'!$I$12)^(AA3-$C$3),-1)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND($C$4*(1+'Express Lanes'!$I$12)^(AB3-$C$3),-1)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND($C$4*(1+'Express Lanes'!$I$12)^(AC3-$C$3),-1)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND($C$4*(1+'Express Lanes'!$I$12)^(AD3-$C$3),-1)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND($C$4*(1+'Express Lanes'!$I$12)^(AE3-$C$3),-1)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND($C$4*(1+'Express Lanes'!$I$12)^(AF3-$C$3),-1)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND($C$4*(1+'Express Lanes'!$I$12)^(AG3-$C$3),-1)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND($C$4*(1+'Express Lanes'!$I$12)^(AH3-$C$3),-1)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND($C$4*(1+'Express Lanes'!$I$12)^(AI3-$C$3),-1)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND($C$4*(1+'Express Lanes'!$I$12)^(AJ3-$C$3),-1)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND($C$4*(1+'Express Lanes'!$I$12)^(AK3-$C$3),-1)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND($C$4*(1+'Express Lanes'!$I$12)^(AL3-$C$3),-1)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND($C$4*(1+'Express Lanes'!$I$12)^(AM3-$C$3),-1)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND($C$4*(1+'Express Lanes'!$I$12)^(AN3-$C$3),-1)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND($C$4*(1+'Express Lanes'!$I$12)^(AO3-$C$3),-1)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND($C$4*(1+'Express Lanes'!$I$12)^(AP3-$C$3),-1)","v":{"$error":"#DIV/0!"}}]
[null,"Directional Split",{"$f":"VLOOKUP('Express Lanes'!$I$15,'Assumptions Tab'!$C$190:$G$192,5,FALSE)","v":0.54},{"$f":"VLOOKUP('Express Lanes'!$I$15,'Assumptions Tab'!$C$190:$G$192,5,FALSE)","v":0.54},{"$f":"VLOOKUP('Express Lanes'!$I$15,'Assumptions Tab'!$C$190:$G$192,5,FALSE)","v":0.54},{"$f":"VLOOKUP('Express Lanes'!$I$15,'Assumptions Tab'!$C$190:$G$192,5,FALSE)","v":0.54},{"$f":"VLOOKUP('Express Lanes'!$I$15,'Assumptions Tab'!$C$190:$G$192,5,FALSE)","v":0.54},{"$f":"VLOOKUP('Express Lanes'!$I$15,'Assumptions Tab'!$C$190:$G$192,5,FALSE)","v":0.54},{"$f":"VLOOKUP('Express Lanes'!$I$15,'Assumptions Tab'!$C$190:$G$192,5,FALSE)","v":0.54},{"$f":"VLOOKUP('Express Lanes'!$I$15,'Assumptions Tab'!$C$190:$G$192,5,FALSE)","v":0.54},{"$f":"VLOOKUP('Express Lanes'!$I$15,'Assumptions Tab'!$C$190:$G$192,5,FALSE)","v":0.54},{"$f":"VLOOKUP('Express Lanes'!$I$15,'Assumptions Tab'!$C$190:$G$192,5,FALSE)","v":0.54},{"$f":"VLOOKUP('Express Lanes'!$I$15,'Assumptions Tab'!$C$190:$G$192,5,FALSE)","v":0.54},{"$f":"VLOOKUP('Express Lanes'!$I$15,'Assumptions Tab'!$C$190:$G$192,5,FALSE)","v":0.54},{"$f":"VLOOKUP('Express Lanes'!$I$15,'Assumptions Tab'!$C$190:$G$192,5,FALSE)","v":0.54},{"$f":"VLOOKUP('Express Lanes'!$I$15,'Assumptions Tab'!$C$190:$G$192,5,FALSE)","v":0.54},{"$f":"VLOOKUP('Express Lanes'!$I$15,'Assumptions Tab'!$C$190:$G$192,5,FALSE)","v":0.54},{"$f":"VLOOKUP('Express Lanes'!$I$15,'Assumptions Tab'!$C$190:$G$192,5,FALSE)","v":0.54},{"$f":"VLOOKUP('Express Lanes'!$I$15,'Assumptions Tab'!$C$190:$G$192,5,FALSE)","v":0.54},{"$f":"VLOOKUP('Express Lanes'!$I$15,'Assumptions Tab'!$C$190:$G$192,5,FALSE)","v":0.54},{"$f":"VLOOKUP('Express Lanes'!$I$15,'Assumptions Tab'!$C$190:$G$192,5,FALSE)","v":0.54},{"$f":"VLOOKUP('Express Lanes'!$I$15,'Assumptions Tab'!$C$190:$G$192,5,FALSE)","v":0.54},{"$f":"VLOOKUP('Express Lanes'!$I$15,'Assumptions Tab'!$C$190:$G$192,5,FALSE)","v":0.54},{"$f":"VLOOKUP('Express Lanes'!$I$15,'Assumptions Tab'!$C$190:$G$192,5,FALSE)","v":0.54},{"$f":"VLOOKUP('Express Lanes'!$I$15,'Assumptions Tab'!$C$190:$G$192,5,FALSE)","v":0.54},{"$f":"VLOOKUP('Express Lanes'!$I$15,'Assumptions Tab'!$C$190:$G$192,5,FALSE)","v":0.54},{"$f":"VLOOKUP('Express Lanes'!$I$15,'Assumptions Tab'!$C$190:$G$192,5,FALSE)","v":0.54},{"$f":"VLOOKUP('Express Lanes'!$I$15,'Assumptions Tab'!$C$190:$G$192,5,FALSE)","v":0.54},{"$f":"VLOOKUP('Express Lanes'!$I$15,'Assumptions Tab'!$C$190:$G$192,5,FALSE)","v":0.54},{"$f":"VLOOKUP('Express Lanes'!$I$15,'Assumptions Tab'!$C$190:$G$192,5,FALSE)","v":0.54},{"$f":"VLOOKUP('Express Lanes'!$I$15,'Assumptions Tab'!$C$190:$G$192,5,FALSE)","v":0.54},{"$f":"VLOOKUP('Express Lanes'!$I$15,'Assumptions Tab'!$C$190:$G$192,5,FALSE)","v":0.54},{"$f":"VLOOKUP('Express Lanes'!$I$15,'Assumptions Tab'!$C$190:$G$192,5,FALSE)","v":0.54},{"$f":"VLOOKUP('Express Lanes'!$I$15,'Assumptions Tab'!$C$190:$G$192,5,FALSE)","v":0.54},{"$f":"VLOOKUP('Express Lanes'!$I$15,'Assumptions Tab'!$C$190:$G$192,5,FALSE)","v":0.54},{"$f":"VLOOKUP('Express Lanes'!$I$15,'Assumptions Tab'!$C$190:$G$192,5,FALSE)","v":0.54},{"$f":"VLOOKUP('Express Lanes'!$I$15,'Assumptions Tab'!$C$190:$G$192,5,FALSE)","v":0.54},{"$f":"VLOOKUP('Express Lanes'!$I$15,'Assumptions Tab'!$C$190:$G$192,5,FALSE)","v":0.54},{"$f":"VLOOKUP('Express Lanes'!$I$15,'Assumptions Tab'!$C$190:$G$192,5,FALSE)","v":0.54},{"$f":"VLOOKUP('Express Lanes'!$I$15,'Assumptions Tab'!$C$190:$G$192,5,FALSE)","v":0.54},{"$f":"VLOOKUP('Express Lanes'!$I$15,'Assumptions Tab'!$C$190:$G$192,5,FALSE)","v":0.54},{"$f":"VLOOKUP('Express Lanes'!$I$15,'Assumptions Tab'!$C$190:$G$192,5,FALSE)","v":0.54}]
[null,"Pk Hr Directional (1-way)",{"$f":"C4*C5","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,"# of Lanes (1-way)",{"$f":"'EL_Calcs #2'!C13/2","v":0},{"$f":"'EL_Calcs #2'!D13/2","v":0},{"$f":"'EL_Calcs #2'!E13/2","v":0},{"$f":"'EL_Calcs #2'!F13/2","v":0},{"$f":"'EL_Calcs #2'!G13/2","v":0},{"$f":"'EL_Calcs #2'!H13/2","v":0},{"$f":"'EL_Calcs #2'!I13/2","v":0},{"$f":"'EL_Calcs #2'!J13/2","v":0},{"$f":"'EL_Calcs #2'!K13/2","v":0},{"$f":"'EL_Calcs #2'!L13/2","v":0},{"$f":"'EL_Calcs #2'!M13/2","v":0},{"$f":"'EL_Calcs #2'!N13/2","v":0},{"$f":"'EL_Calcs #2'!O13/2","v":0},{"$f":"'EL_Calcs #2'!P13/2","v":0},{"$f":"'EL_Calcs #2'!Q13/2","v":0},{"$f":"'EL_Calcs #2'!R13/2","v":0},{"$f":"'EL_Calcs #2'!S13/2","v":0},{"$f":"'EL_Calcs #2'!T13/2","v":0},{"$f":"'EL_Calcs #2'!U13/2","v":0},{"$f":"'EL_Calcs #2'!V13/2","v":0},{"$f":"'EL_Calcs #2'!W13/2","v":0},{"$f":"'EL_Calcs #2'!X13/2","v":0},{"$f":"'EL_Calcs #2'!Y13/2","v":0},{"$f":"'EL_Calcs #2'!Z13/2","v":0},{"$f":"'EL_Calcs #2'!AA13/2","v":0},{"$f":"'EL_Calcs #2'!AB13/2","v":0},{"$f":"'EL_Calcs #2'!AC13/2","v":0},{"$f":"'EL_Calcs #2'!AD13/2","v":0},{"$f":"'EL_Calcs #2'!AE13/2","v":0},{"$f":"'EL_Calcs #2'!AF13/2","v":0},{"$f":"'EL_Calcs #2'!AG13/2","v":0},{"$f":"'EL_Calcs #2'!AH13/2","v":0},{"$f":"'EL_Calcs #2'!AI13/2","v":0},{"$f":"'EL_Calcs #2'!AJ13/2","v":0},{"$f":"'EL_Calcs #2'!AK13/2","v":0},{"$f":"'EL_Calcs #2'!AL13/2","v":0},{"$f":"'EL_Calcs #2'!AM13/2","v":0},{"$f":"'EL_Calcs #2'!AN13/2","v":0},{"$f":"'EL_Calcs #2'!AO13/2","v":0},{"$f":"'EL_Calcs #2'!AP13/2","v":0}]
[null,"GP vphpl -- no managed lane",{"$f":"C6/C7","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,"GP Peak-Hour LOS -- no managed lane",{"$f":"VLOOKUP(C8,'Assumptions Tab'!$C$178:$E$184,2,TRUE)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(D8,'Assumptions Tab'!$C$178:$E$184,2,TRUE)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(E8,'Assumptions Tab'!$C$178:$E$184,2,TRUE)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(F8,'Assumptions Tab'!$C$178:$E$184,2,TRUE)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(G8,'Assumptions Tab'!$C$178:$E$184,2,TRUE)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(H8,'Assumptions Tab'!$C$178:$E$184,2,TRUE)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(I8,'Assumptions Tab'!$C$178:$E$184,2,TRUE)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(J8,'Assumptions Tab'!$C$178:$E$184,2,TRUE)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(K8,'Assumptions Tab'!$C$178:$E$184,2,TRUE)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(L8,'Assumptions Tab'!$C$178:$E$184,2,TRUE)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(M8,'Assumptions Tab'!$C$178:$E$184,2,TRUE)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(N8,'Assumptions Tab'!$C$178:$E$184,2,TRUE)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(O8,'Assumptions Tab'!$C$178:$E$184,2,TRUE)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(P8,'Assumptions Tab'!$C$178:$E$184,2,TRUE)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(Q8,'Assumptions Tab'!$C$178:$E$184,2,TRUE)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(R8,'Assumptions Tab'!$C$178:$E$184,2,TRUE)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(S8,'Assumptions Tab'!$C$178:$E$184,2,TRUE)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(T8,'Assumptions Tab'!$C$178:$E$184,2,TRUE)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(U8,'Assumptions Tab'!$C$178:$E$184,2,TRUE)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(V8,'Assumptions Tab'!$C$178:$E$184,2,TRUE)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(W8,'Assumptions Tab'!$C$178:$E$184,2,TRUE)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(X8,'Assumptions Tab'!$C$178:$E$184,2,TRUE)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(Y8,'Assumptions Tab'!$C$178:$E$184,2,TRUE)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(Z8,'Assumptions Tab'!$C$178:$E$184,2,TRUE)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(AA8,'Assumptions Tab'!$C$178:$E$184,2,TRUE)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(AB8,'Assumptions Tab'!$C$178:$E$184,2,TRUE)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(AC8,'Assumptions Tab'!$C$178:$E$184,2,TRUE)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(AD8,'Assumptions Tab'!$C$178:$E$184,2,TRUE)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(AE8,'Assumptions Tab'!$C$178:$E$184,2,TRUE)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(AF8,'Assumptions Tab'!$C$178:$E$184,2,TRUE)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(AG8,'Assumptions Tab'!$C$178:$E$184,2,TRUE)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(AH8,'Assumptions Tab'!$C$178:$E$184,2,TRUE)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(AI8,'Assumptions Tab'!$C$178:$E$184,2,TRUE)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(AJ8,'Assumptions Tab'!$C$178:$E$184,2,TRUE)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(AK8,'Assumptions Tab'!$C$178:$E$184,2,TRUE)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(AL8,'Assumptions Tab'!$C$178:$E$184,2,TRUE)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(AM8,'Assumptions Tab'!$C$178:$E$184,2,TRUE)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(AN8,'Assumptions Tab'!$C$178:$E$184,2,TRUE)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(AO8,'Assumptions Tab'!$C$178:$E$184,2,TRUE)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(AP8,'Assumptions Tab'!$C$178:$E$184,2,TRUE)","v":{"$error":"#DIV/0!"}}]
[null,"GP V/C Ratio -- no managed lane",{"$f":"ROUND(C8/'Assumptions Tab'!$D$135,2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(D8/'Assumptions Tab'!$D$135,2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(E8/'Assumptions Tab'!$D$135,2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(F8/'Assumptions Tab'!$D$135,2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(G8/'Assumptions Tab'!$D$135,2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(H8/'Assumptions Tab'!$D$135,2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(I8/'Assumptions Tab'!$D$135,2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(J8/'Assumptions Tab'!$D$135,2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(K8/'Assumptions Tab'!$D$135,2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(L8/'Assumptions Tab'!$D$135,2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(M8/'Assumptions Tab'!$D$135,2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(N8/'Assumptions Tab'!$D$135,2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(O8/'Assumptions Tab'!$D$135,2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(P8/'Assumptions Tab'!$D$135,2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(Q8/'Assumptions Tab'!$D$135,2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(R8/'Assumptions Tab'!$D$135,2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(S8/'Assumptions Tab'!$D$135,2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(T8/'Assumptions Tab'!$D$135,2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(U8/'Assumptions Tab'!$D$135,2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(V8/'Assumptions Tab'!$D$135,2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(W8/'Assumptions Tab'!$D$135,2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(X8/'Assumptions Tab'!$D$135,2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(Y8/'Assumptions Tab'!$D$135,2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(Z8/'Assumptions Tab'!$D$135,2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(AA8/'Assumptions Tab'!$D$135,2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(AB8/'Assumptions Tab'!$D$135,2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(AC8/'Assumptions Tab'!$D$135,2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(AD8/'Assumptions Tab'!$D$135,2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(AE8/'Assumptions Tab'!$D$135,2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(AF8/'Assumptions Tab'!$D$135,2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(AG8/'Assumptions Tab'!$D$135,2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(AH8/'Assumptions Tab'!$D$135,2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(AI8/'Assumptions Tab'!$D$135,2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(AJ8/'Assumptions Tab'!$D$135,2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(AK8/'Assumptions Tab'!$D$135,2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(AL8/'Assumptions Tab'!$D$135,2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(AM8/'Assumptions Tab'!$D$135,2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(AN8/'Assumptions Tab'!$D$135,2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(AO8/'Assumptions Tab'!$D$135,2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(AP8/'Assumptions Tab'!$D$135,2)","v":{"$error":"#DIV/0!"}}]
[null,"Reversible?","No","No","No","No","No","No","No","No","No","No","No","No","No","No","No","No","No","No","No","No","No","No","No","No","No","No","No","No","No","No","No","No","No","No","No","No","No","No","No","No"]
[null,"EL Lanes",{"$f":"'EL_Calcs #2'!C11/2","v":0},{"$f":"'EL_Calcs #2'!D11/2","v":0},{"$f":"'EL_Calcs #2'!E11/2","v":0},{"$f":"'EL_Calcs #2'!F11/2","v":0},{"$f":"'EL_Calcs #2'!G11/2","v":0},{"$f":"'EL_Calcs #2'!H11/2","v":0},{"$f":"'EL_Calcs #2'!I11/2","v":0},{"$f":"'EL_Calcs #2'!J11/2","v":0},{"$f":"'EL_Calcs #2'!K11/2","v":0},{"$f":"'EL_Calcs #2'!L11/2","v":0},{"$f":"'EL_Calcs #2'!M11/2","v":0},{"$f":"'EL_Calcs #2'!N11/2","v":0},{"$f":"'EL_Calcs #2'!O11/2","v":0},{"$f":"'EL_Calcs #2'!P11/2","v":0},{"$f":"'EL_Calcs #2'!Q11/2","v":0},{"$f":"'EL_Calcs #2'!R11/2","v":0},{"$f":"'EL_Calcs #2'!S11/2","v":0},{"$f":"'EL_Calcs #2'!T11/2","v":0},{"$f":"'EL_Calcs #2'!U11/2","v":0},{"$f":"'EL_Calcs #2'!V11/2","v":0},{"$f":"'EL_Calcs #2'!W11/2","v":0},{"$f":"'EL_Calcs #2'!X11/2","v":0},{"$f":"'EL_Calcs #2'!Y11/2","v":0},{"$f":"'EL_Calcs #2'!Z11/2","v":0},{"$f":"'EL_Calcs #2'!AA11/2","v":0},{"$f":"'EL_Calcs #2'!AB11/2","v":0},{"$f":"'EL_Calcs #2'!AC11/2","v":0},{"$f":"'EL_Calcs #2'!AD11/2","v":0},{"$f":"'EL_Calcs #2'!AE11/2","v":0},{"$f":"'EL_Calcs #2'!AF11/2","v":0},{"$f":"'EL_Calcs #2'!AG11/2","v":0},{"$f":"'EL_Calcs #2'!AH11/2","v":0},{"$f":"'EL_Calcs #2'!AI11/2","v":0},{"$f":"'EL_Calcs #2'!AJ11/2","v":0},{"$f":"'EL_Calcs #2'!AK11/2","v":0},{"$f":"'EL_Calcs #2'!AL11/2","v":0},{"$f":"'EL_Calcs #2'!AM11/2","v":0},{"$f":"'EL_Calcs #2'!AN11/2","v":0},{"$f":"'EL_Calcs #2'!AO11/2","v":0},{"$f":"'EL_Calcs #2'!AP11/2","v":0}]
[null,"GP Lanes",{"$f":"C7","v":0},{"$f":"D7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"EL% of Total Lanes",{"$f":"C12/SUM(C12:C13)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"M12/SUM(M12:M13)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,"EL% of Traffic",{"$f":"VLOOKUP(C10,'Assumptions Tab'!$C$165:$D$174,2,TRUE)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(D10,'Assumptions Tab'!$C$165:$D$174,2,TRUE)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(E10,'Assumptions Tab'!$C$165:$D$174,2,TRUE)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(F10,'Assumptions Tab'!$C$165:$D$174,2,TRUE)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(G10,'Assumptions Tab'!$C$165:$D$174,2,TRUE)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(H10,'Assumptions Tab'!$C$165:$D$174,2,TRUE)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(I10,'Assumptions Tab'!$C$165:$D$174,2,TRUE)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(J10,'Assumptions Tab'!$C$165:$D$174,2,TRUE)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(K10,'Assumptions Tab'!$C$165:$D$174,2,TRUE)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(L10,'Assumptions Tab'!$C$165:$D$174,2,TRUE)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(M10,'Assumptions Tab'!$C$165:$D$174,2,TRUE)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(N10,'Assumptions Tab'!$C$165:$D$174,2,TRUE)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(O10,'Assumptions Tab'!$C$165:$D$174,2,TRUE)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(P10,'Assumptions Tab'!$C$165:$D$174,2,TRUE)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(Q10,'Assumptions Tab'!$C$165:$D$174,2,TRUE)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(R10,'Assumptions Tab'!$C$165:$D$174,2,TRUE)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(S10,'Assumptions Tab'!$C$165:$D$174,2,TRUE)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(T10,'Assumptions Tab'!$C$165:$D$174,2,TRUE)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(U10,'Assumptions Tab'!$C$165:$D$174,2,TRUE)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(V10,'Assumptions Tab'!$C$165:$D$174,2,TRUE)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(W10,'Assumptions Tab'!$C$165:$D$174,2,TRUE)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(X10,'Assumptions Tab'!$C$165:$D$174,2,TRUE)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(Y10,'Assumptions Tab'!$C$165:$D$174,2,TRUE)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(Z10,'Assumptions Tab'!$C$165:$D$174,2,TRUE)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(AA10,'Assumptions Tab'!$C$165:$D$174,2,TRUE)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(AB10,'Assumptions Tab'!$C$165:$D$174,2,TRUE)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(AC10,'Assumptions Tab'!$C$165:$D$174,2,TRUE)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(AD10,'Assumptions Tab'!$C$165:$D$174,2,TRUE)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(AE10,'Assumptions Tab'!$C$165:$D$174,2,TRUE)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(AF10,'Assumptions Tab'!$C$165:$D$174,2,TRUE)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(AG10,'Assumptions Tab'!$C$165:$D$174,2,TRUE)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(AH10,'Assumptions Tab'!$C$165:$D$174,2,TRUE)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(AI10,'Assumptions Tab'!$C$165:$D$174,2,TRUE)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(AJ10,'Assumptions Tab'!$C$165:$D$174,2,TRUE)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(AK10,'Assumptions Tab'!$C$165:$D$174,2,TRUE)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(AL10,'Assumptions Tab'!$C$165:$D$174,2,TRUE)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(AM10,'Assumptions Tab'!$C$165:$D$174,2,TRUE)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(AN10,'Assumptions Tab'!$C$165:$D$174,2,TRUE)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(AO10,'Assumptions Tab'!$C$165:$D$174,2,TRUE)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(AP10,'Assumptions Tab'!$C$165:$D$174,2,TRUE)","v":{"$error":"#DIV/0!"}}]
[null,"EL AADT% (adj. for reversible)",{"$f":"C14*C15","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,"EL Base Volume",{"$f":"C6*C16","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,"GP Base Volume",{"$f":"C6-C17","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,"EL vphpl (base)",{"$f":"C17/C12","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,"EL vphpl (constrained)",{"$f":"MIN(C19,'Assumptions Tab'!$D$136)","v":{"$error":"#DIV/0!"}},{"$f":"MIN(D19,'Assumptions Tab'!$D$136)","v":{"$error":"#DIV/0!"}},{"$f":"MIN(E19,'Assumptions Tab'!$D$136)","v":{"$error":"#DIV/0!"}},{"$f":"MIN(F19,'Assumptions Tab'!$D$136)","v":{"$error":"#DIV/0!"}},{"$f":"MIN(G19,'Assumptions Tab'!$D$136)","v":{"$error":"#DIV/0!"}},{"$f":"MIN(H19,'Assumptions Tab'!$D$136)","v":{"$error":"#DIV/0!"}},{"$f":"MIN(I19,'Assumptions Tab'!$D$136)","v":{"$error":"#DIV/0!"}},{"$f":"MIN(J19,'Assumptions Tab'!$D$136)","v":{"$error":"#DIV/0!"}},{"$f":"MIN(K19,'Assumptions Tab'!$D$136)","v":{"$error":"#DIV/0!"}},{"$f":"MIN(L19,'Assumptions Tab'!$D$136)","v":{"$error":"#DIV/0!"}},{"$f":"MIN(M19,'Assumptions Tab'!$D$136)","v":{"$error":"#DIV/0!"}},{"$f":"MIN(N19,'Assumptions Tab'!$D$136)","v":{"$error":"#DIV/0!"}},{"$f":"MIN(O19,'Assumptions Tab'!$D$136)","v":{"$error":"#DIV/0!"}},{"$f":"MIN(P19,'Assumptions Tab'!$D$136)","v":{"$error":"#DIV/0!"}},{"$f":"MIN(Q19,'Assumptions Tab'!$D$136)","v":{"$error":"#DIV/0!"}},{"$f":"MIN(R19,'Assumptions Tab'!$D$136)","v":{"$error":"#DIV/0!"}},{"$f":"MIN(S19,'Assumptions Tab'!$D$136)","v":{"$error":"#DIV/0!"}},{"$f":"MIN(T19,'Assumptions Tab'!$D$136)","v":{"$error":"#DIV/0!"}},{"$f":"MIN(U19,'Assumptions Tab'!$D$136)","v":{"$error":"#DIV/0!"}},{"$f":"MIN(V19,'Assumptions Tab'!$D$136)","v":{"$error":"#DIV/0!"}},{"$f":"MIN(W19,'Assumptions Tab'!$D$136)","v":{"$error":"#DIV/0!"}},{"$f":"MIN(X19,'Assumptions Tab'!$D$136)","v":{"$error":"#DIV/0!"}},{"$f":"MIN(Y19,'Assumptions Tab'!$D$136)","v":{"$error":"#DIV/0!"}},{"$f":"MIN(Z19,'Assumptions Tab'!$D$136)","v":{"$error":"#DIV/0!"}},{"$f":"MIN(AA19,'Assumptions Tab'!$D$136)","v":{"$error":"#DIV/0!"}},{"$f":"MIN(AB19,'Assumptions Tab'!$D$136)","v":{"$error":"#DIV/0!"}},{"$f":"MIN(AC19,'Assumptions Tab'!$D$136)","v":{"$error":"#DIV/0!"}},{"$f":"MIN(AD19,'Assumptions Tab'!$D$136)","v":{"$error":"#DIV/0!"}},{"$f":"MIN(AE19,'Assumptions Tab'!$D$136)","v":{"$error":"#DIV/0!"}},{"$f":"MIN(AF19,'Assumptions Tab'!$D$136)","v":{"$error":"#DIV/0!"}},{"$f":"MIN(AG19,'Assumptions Tab'!$D$136)","v":{"$error":"#DIV/0!"}},{"$f":"MIN(AH19,'Assumptions Tab'!$D$136)","v":{"$error":"#DIV/0!"}},{"$f":"MIN(AI19,'Assumptions Tab'!$D$136)","v":{"$error":"#DIV/0!"}},{"$f":"MIN(AJ19,'Assumptions Tab'!$D$136)","v":{"$error":"#DIV/0!"}},{"$f":"MIN(AK19,'Assumptions Tab'!$D$136)","v":{"$error":"#DIV/0!"}},{"$f":"MIN(AL19,'Assumptions Tab'!$D$136)","v":{"$error":"#DIV/0!"}},{"$f":"MIN(AM19,'Assumptions Tab'!$D$136)","v":{"$error":"#DIV/0!"}},{"$f":"MIN(AN19,'Assumptions Tab'!$D$136)","v":{"$error":"#DIV/0!"}},{"$f":"MIN(AO19,'Assumptions Tab'!$D$136)","v":{"$error":"#DIV/0!"}},{"$f":"MIN(AP19,'Assumptions Tab'!$D$136)","v":{"$error":"#DIV/0!"}}]
[null,"EL overage",{"$f":"C19-C20","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,"EL available capacity",{"$f":"('Assumptions Tab'!$D$136-C20)*C12","v":{"$error":"#DIV/0!"}},{"$f":"('Assumptions Tab'!$D$136-D20)*D12","v":{"$error":"#DIV/0!"}},{"$f":"('Assumptions Tab'!$D$136-E20)*E12","v":{"$error":"#DIV/0!"}},{"$f":"('Assumptions Tab'!$D$136-F20)*F12","v":{"$error":"#DIV/0!"}},{"$f":"('Assumptions Tab'!$D$136-G20)*G12","v":{"$error":"#DIV/0!"}},{"$f":"('Assumptions Tab'!$D$136-H20)*H12","v":{"$error":"#DIV/0!"}},{"$f":"('Assumptions Tab'!$D$136-I20)*I12","v":{"$error":"#DIV/0!"}},{"$f":"('Assumptions Tab'!$D$136-J20)*J12","v":{"$error":"#DIV/0!"}},{"$f":"('Assumptions Tab'!$D$136-K20)*K12","v":{"$error":"#DIV/0!"}},{"$f":"('Assumptions Tab'!$D$136-L20)*L12","v":{"$error":"#DIV/0!"}},{"$f":"('Assumptions Tab'!$D$136-M20)*M12","v":{"$error":"#DIV/0!"}},{"$f":"('Assumptions Tab'!$D$136-N20)*N12","v":{"$error":"#DIV/0!"}},{"$f":"('Assumptions Tab'!$D$136-O20)*O12","v":{"$error":"#DIV/0!"}},{"$f":"('Assumptions Tab'!$D$136-P20)*P12","v":{"$error":"#DIV/0!"}},{"$f":"('Assumptions Tab'!$D$136-Q20)*Q12","v":{"$error":"#DIV/0!"}},{"$f":"('Assumptions Tab'!$D$136-R20)*R12","v":{"$error":"#DIV/0!"}},{"$f":"('Assumptions Tab'!$D$136-S20)*S12","v":{"$error":"#DIV/0!"}},{"$f":"('Assumptions Tab'!$D$136-T20)*T12","v":{"$error":"#DIV/0!"}},{"$f":"('Assumptions Tab'!$D$136-U20)*U12","v":{"$error":"#DIV/0!"}},{"$f":"('Assumptions Tab'!$D$136-V20)*V12","v":{"$error":"#DIV/0!"}},{"$f":"('Assumptions Tab'!$D$136-W20)*W12","v":{"$error":"#DIV/0!"}},{"$f":"('Assumptions Tab'!$D$136-X20)*X12","v":{"$error":"#DIV/0!"}},{"$f":"('Assumptions Tab'!$D$136-Y20)*Y12","v":{"$error":"#DIV/0!"}},{"$f":"('Assumptions Tab'!$D$136-Z20)*Z12","v":{"$error":"#DIV/0!"}},{"$f":"('Assumptions Tab'!$D$136-AA20)*AA12","v":{"$error":"#DIV/0!"}},{"$f":"('Assumptions Tab'!$D$136-AB20)*AB12","v":{"$error":"#DIV/0!"}},{"$f":"('Assumptions Tab'!$D$136-AC20)*AC12","v":{"$error":"#DIV/0!"}},{"$f":"('Assumptions Tab'!$D$136-AD20)*AD12","v":{"$error":"#DIV/0!"}},{"$f":"('Assumptions Tab'!$D$136-AE20)*AE12","v":{"$error":"#DIV/0!"}},{"$f":"('Assumptions Tab'!$D$136-AF20)*AF12","v":{"$error":"#DIV/0!"}},{"$f":"('Assumptions Tab'!$D$136-AG20)*AG12","v":{"$error":"#DIV/0!"}},{"$f":"('Assumptions Tab'!$D$136-AH20)*AH12","v":{"$error":"#DIV/0!"}},{"$f":"('Assumptions Tab'!$D$136-AI20)*AI12","v":{"$error":"#DIV/0!"}},{"$f":"('Assumptions Tab'!$D$136-AJ20)*AJ12","v":{"$error":"#DIV/0!"}},{"$f":"('Assumptions Tab'!$D$136-AK20)*AK12","v":{"$error":"#DIV/0!"}},{"$f":"('Assumptions Tab'!$D$136-AL20)*AL12","v":{"$error":"#DIV/0!"}},{"$f":"('Assumptions Tab'!$D$136-AM20)*AM12","v":{"$error":"#DIV/0!"}},{"$f":"('Assumptions Tab'!$D$136-AN20)*AN12","v":{"$error":"#DIV/0!"}},{"$f":"('Assumptions Tab'!$D$136-AO20)*AO12","v":{"$error":"#DIV/0!"}},{"$f":"('Assumptions Tab'!$D$136-AP20)*AP12","v":{"$error":"#DIV/0!"}}]
[null,"GP vphpl",{"$f":"C18/C13+C21","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,"GP desired pushback",{"$f":"(MAX(C23-'Assumptions Tab'!$D$135,0))*C13","v":{"$error":"#DIV/0!"}},{"$f":"(MAX(D23-'Assumptions Tab'!$D$135,0))*D13","v":{"$error":"#DIV/0!"}},{"$f":"(MAX(E23-'Assumptions Tab'!$D$135,0))*E13","v":{"$error":"#DIV/0!"}},{"$f":"(MAX(F23-'Assumptions Tab'!$D$135,0))*F13","v":{"$error":"#DIV/0!"}},{"$f":"(MAX(G23-'Assumptions Tab'!$D$135,0))*G13","v":{"$error":"#DIV/0!"}},{"$f":"(MAX(H23-'Assumptions Tab'!$D$135,0))*H13","v":{"$error":"#DIV/0!"}},{"$f":"(MAX(I23-'Assumptions Tab'!$D$135,0))*I13","v":{"$error":"#DIV/0!"}},{"$f":"(MAX(J23-'Assumptions Tab'!$D$135,0))*J13","v":{"$error":"#DIV/0!"}},{"$f":"(MAX(K23-'Assumptions Tab'!$D$135,0))*K13","v":{"$error":"#DIV/0!"}},{"$f":"(MAX(L23-'Assumptions Tab'!$D$135,0))*L13","v":{"$error":"#DIV/0!"}},{"$f":"(MAX(M23-'Assumptions Tab'!$D$135,0))*M13","v":{"$error":"#DIV/0!"}},{"$f":"(MAX(N23-'Assumptions Tab'!$D$135,0))*N13","v":{"$error":"#DIV/0!"}},{"$f":"(MAX(O23-'Assumptions Tab'!$D$135,0))*O13","v":{"$error":"#DIV/0!"}},{"$f":"(MAX(P23-'Assumptions Tab'!$D$135,0))*P13","v":{"$error":"#DIV/0!"}},{"$f":"(MAX(Q23-'Assumptions Tab'!$D$135,0))*Q13","v":{"$error":"#DIV/0!"}},{"$f":"(MAX(R23-'Assumptions Tab'!$D$135,0))*R13","v":{"$error":"#DIV/0!"}},{"$f":"(MAX(S23-'Assumptions Tab'!$D$135,0))*S13","v":{"$error":"#DIV/0!"}},{"$f":"(MAX(T23-'Assumptions Tab'!$D$135,0))*T13","v":{"$error":"#DIV/0!"}},{"$f":"(MAX(U23-'Assumptions Tab'!$D$135,0))*U13","v":{"$error":"#DIV/0!"}},{"$f":"(MAX(V23-'Assumptions Tab'!$D$135,0))*V13","v":{"$error":"#DIV/0!"}},{"$f":"(MAX(W23-'Assumptions Tab'!$D$135,0))*W13","v":{"$error":"#DIV/0!"}},{"$f":"(MAX(X23-'Assumptions Tab'!$D$135,0))*X13","v":{"$error":"#DIV/0!"}},{"$f":"(MAX(Y23-'Assumptions Tab'!$D$135,0))*Y13","v":{"$error":"#DIV/0!"}},{"$f":"(MAX(Z23-'Assumptions Tab'!$D$135,0))*Z13","v":{"$error":"#DIV/0!"}},{"$f":"(MAX(AA23-'Assumptions Tab'!$D$135,0))*AA13","v":{"$error":"#DIV/0!"}},{"$f":"(MAX(AB23-'Assumptions Tab'!$D$135,0))*AB13","v":{"$error":"#DIV/0!"}},{"$f":"(MAX(AC23-'Assumptions Tab'!$D$135,0))*AC13","v":{"$error":"#DIV/0!"}},{"$f":"(MAX(AD23-'Assumptions Tab'!$D$135,0))*AD13","v":{"$error":"#DIV/0!"}},{"$f":"(MAX(AE23-'Assumptions Tab'!$D$135,0))*AE13","v":{"$error":"#DIV/0!"}},{"$f":"(MAX(AF23-'Assumptions Tab'!$D$135,0))*AF13","v":{"$error":"#DIV/0!"}},{"$f":"(MAX(AG23-'Assumptions Tab'!$D$135,0))*AG13","v":{"$error":"#DIV/0!"}},{"$f":"(MAX(AH23-'Assumptions Tab'!$D$135,0))*AH13","v":{"$error":"#DIV/0!"}},{"$f":"(MAX(AI23-'Assumptions Tab'!$D$135,0))*AI13","v":{"$error":"#DIV/0!"}},{"$f":"(MAX(AJ23-'Assumptions Tab'!$D$135,0))*AJ13","v":{"$error":"#DIV/0!"}},{"$f":"(MAX(AK23-'Assumptions Tab'!$D$135,0))*AK13","v":{"$error":"#DIV/0!"}},{"$f":"(MAX(AL23-'Assumptions Tab'!$D$135,0))*AL13","v":{"$error":"#DIV/0!"}},{"$f":"(MAX(AM23-'Assumptions Tab'!$D$135,0))*AM13","v":{"$error":"#DIV/0!"}},{"$f":"(MAX(AN23-'Assumptions Tab'!$D$135,0))*AN13","v":{"$error":"#DIV/0!"}},{"$f":"(MAX(AO23-'Assumptions Tab'!$D$135,0))*AO13","v":{"$error":"#DIV/0!"}},{"$f":"(MAX(AP23-'Assumptions Tab'!$D$135,0))*AP13","v":{"$error":"#DIV/0!"}}]
[null,"EL add'l volume",{"$f":"MIN(C22,C24)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,"EL total volume",{"$f":"C25+C20*C12","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.9326693303402198E-2]
[null,"EL vphpl (adjusted)",{"$f":"(C26/C12)","v":{"$error":"#DIV/0!"}},{"$f":"(D26/D12)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.9326693303402198E-2]
[null,"GP total volume",{"$f":"C6-C26","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"AI6-AI26","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,"GP volume (adjusted)",{"$f":"C28/C13","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"AI28/AI13","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.0762339643211716E-2]
[null,"GP vphpl -- % reduction",{"$f":"C29/C8-1","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"AI29/AI8-1","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[]
[]
[]
[]
[null,"EL %Capacity (relative to 1800 vphpl)",{"$f":"C27/'Assumptions Tab'!$D$136","v":{"$error":"#DIV/0!"}},{"$f":"D27/'Assumptions Tab'!$D$136","v":{"$error":"#DIV/0!"}},{"$f":"E27/'Assumptions Tab'!$D$136","v":{"$error":"#DIV/0!"}},{"$f":"F27/'Assumptions Tab'!$D$136","v":{"$error":"#DIV/0!"}},{"$f":"G27/'Assumptions Tab'!$D$136","v":{"$error":"#DIV/0!"}},{"$f":"H27/'Assumptions Tab'!$D$136","v":{"$error":"#DIV/0!"}},{"$f":"I27/'Assumptions Tab'!$D$136","v":{"$error":"#DIV/0!"}},{"$f":"J27/'Assumptions Tab'!$D$136","v":{"$error":"#DIV/0!"}},{"$f":"K27/'Assumptions Tab'!$D$136","v":{"$error":"#DIV/0!"}},{"$f":"L27/'Assumptions Tab'!$D$136","v":{"$error":"#DIV/0!"}},{"$f":"M27/'Assumptions Tab'!$D$136","v":{"$error":"#DIV/0!"}},{"$f":"N27/'Assumptions Tab'!$D$136","v":{"$error":"#DIV/0!"}},{"$f":"O27/'Assumptions Tab'!$D$136","v":{"$error":"#DIV/0!"}},{"$f":"P27/'Assumptions Tab'!$D$136","v":{"$error":"#DIV/0!"}},{"$f":"Q27/'Assumptions Tab'!$D$136","v":{"$error":"#DIV/0!"}},{"$f":"R27/'Assumptions Tab'!$D$136","v":{"$error":"#DIV/0!"}},{"$f":"S27/'Assumptions Tab'!$D$136","v":{"$error":"#DIV/0!"}},{"$f":"T27/'Assumptions Tab'!$D$136","v":{"$error":"#DIV/0!"}},{"$f":"U27/'Assumptions Tab'!$D$136","v":{"$error":"#DIV/0!"}},{"$f":"V27/'Assumptions Tab'!$D$136","v":{"$error":"#DIV/0!"}},{"$f":"W27/'Assumptions Tab'!$D$136","v":{"$error":"#DIV/0!"}},{"$f":"X27/'Assumptions Tab'!$D$136","v":{"$error":"#DIV/0!"}},{"$f":"Y27/'Assumptions Tab'!$D$136","v":{"$error":"#DIV/0!"}},{"$f":"Z27/'Assumptions Tab'!$D$136","v":{"$error":"#DIV/0!"}},{"$f":"AA27/'Assumptions Tab'!$D$136","v":{"$error":"#DIV/0!"}},{"$f":"AB27/'Assumptions Tab'!$D$136","v":{"$error":"#DIV/0!"}},{"$f":"AC27/'Assumptions Tab'!$D$136","v":{"$error":"#DIV/0!"}},{"$f":"AD27/'Assumptions Tab'!$D$136","v":{"$error":"#DIV/0!"}},{"$f":"AE27/'Assumptions Tab'!$D$136","v":{"$error":"#DIV/0!"}},{"$f":"AF27/'Assumptions Tab'!$D$136","v":{"$error":"#DIV/0!"}},{"$f":"AG27/'Assumptions Tab'!$D$136","v":{"$error":"#DIV/0!"}},{"$f":"AH27/'Assumptions Tab'!$D$136","v":{"$error":"#DIV/0!"}},{"$f":"AI27/'Assumptions Tab'!$D$136","v":{"$error":"#DIV/0!"}},{"$f":"AJ27/'Assumptions Tab'!$D$136","v":{"$error":"#DIV/0!"}},{"$f":"AK27/'Assumptions Tab'!$D$136","v":{"$error":"#DIV/0!"}},{"$f":"AL27/'Assumptions Tab'!$D$136","v":{"$error":"#DIV/0!"}},{"$f":"AM27/'Assumptions Tab'!$D$136","v":{"$error":"#DIV/0!"}},{"$f":"AN27/'Assumptions Tab'!$D$136","v":{"$error":"#DIV/0!"}},{"$f":"AO27/'Assumptions Tab'!$D$136","v":{"$error":"#DIV/0!"}},{"$f":"AP27/'Assumptions Tab'!$D$136","v":{"$error":"#DIV/0!"}}]
[null,"peak hour rate per mile (lookup)",{"$f":"VLOOKUP(C35,'EL_Calcs #1'!$H$10:$J$62,3,TRUE)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(D35,'EL_Calcs #1'!$H$10:$J$62,3,TRUE)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(E35,'EL_Calcs #1'!$H$10:$J$62,3,TRUE)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(F35,'EL_Calcs #1'!$H$10:$J$62,3,TRUE)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(G35,'EL_Calcs #1'!$H$10:$J$62,3,TRUE)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(H35,'EL_Calcs #1'!$H$10:$J$62,3,TRUE)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(I35,'EL_Calcs #1'!$H$10:$J$62,3,TRUE)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(J35,'EL_Calcs #1'!$H$10:$J$62,3,TRUE)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(K35,'EL_Calcs #1'!$H$10:$J$62,3,TRUE)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(L35,'EL_Calcs #1'!$H$10:$J$62,3,TRUE)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(M35,'EL_Calcs #1'!$H$10:$J$62,3,TRUE)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(N35,'EL_Calcs #1'!$H$10:$J$62,3,TRUE)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(O35,'EL_Calcs #1'!$H$10:$J$62,3,TRUE)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(P35,'EL_Calcs #1'!$H$10:$J$62,3,TRUE)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(Q35,'EL_Calcs #1'!$H$10:$J$62,3,TRUE)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(R35,'EL_Calcs #1'!$H$10:$J$62,3,TRUE)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(S35,'EL_Calcs #1'!$H$10:$J$62,3,TRUE)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(T35,'EL_Calcs #1'!$H$10:$J$62,3,TRUE)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(U35,'EL_Calcs #1'!$H$10:$J$62,3,TRUE)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(V35,'EL_Calcs #1'!$H$10:$J$62,3,TRUE)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(W35,'EL_Calcs #1'!$H$10:$J$62,3,TRUE)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(X35,'EL_Calcs #1'!$H$10:$J$62,3,TRUE)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(Y35,'EL_Calcs #1'!$H$10:$J$62,3,TRUE)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(Z35,'EL_Calcs #1'!$H$10:$J$62,3,TRUE)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(AA35,'EL_Calcs #1'!$H$10:$J$62,3,TRUE)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(AB35,'EL_Calcs #1'!$H$10:$J$62,3,TRUE)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(AC35,'EL_Calcs #1'!$H$10:$J$62,3,TRUE)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(AD35,'EL_Calcs #1'!$H$10:$J$62,3,TRUE)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(AE35,'EL_Calcs #1'!$H$10:$J$62,3,TRUE)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(AF35,'EL_Calcs #1'!$H$10:$J$62,3,TRUE)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(AG35,'EL_Calcs #1'!$H$10:$J$62,3,TRUE)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(AH35,'EL_Calcs #1'!$H$10:$J$62,3,TRUE)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(AI35,'EL_Calcs #1'!$H$10:$J$62,3,TRUE)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(AJ35,'EL_Calcs #1'!$H$10:$J$62,3,TRUE)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(AK35,'EL_Calcs #1'!$H$10:$J$62,3,TRUE)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(AL35,'EL_Calcs #1'!$H$10:$J$62,3,TRUE)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(AM35,'EL_Calcs #1'!$H$10:$J$62,3,TRUE)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(AN35,'EL_Calcs #1'!$H$10:$J$62,3,TRUE)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(AO35,'EL_Calcs #1'!$H$10:$J$62,3,TRUE)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(AP35,'EL_Calcs #1'!$H$10:$J$62,3,TRUE)","v":{"$error":"#DIV/0!"}}]
[null,"GP %Capacity (relative to 1800 vphpl)",{"$f":"C29/'Assumptions Tab'!$D$136","v":{"$error":"#DIV/0!"}},{"$f":"D29/'Assumptions Tab'!$D$136","v":{"$error":"#DIV/0!"}},{"$f":"E29/'Assumptions Tab'!$D$136","v":{"$error":"#DIV/0!"}},{"$f":"F29/'Assumptions Tab'!$D$136","v":{"$error":"#DIV/0!"}},{"$f":"G29/'Assumptions Tab'!$D$136","v":{"$error":"#DIV/0!"}},{"$f":"H29/'Assumptions Tab'!$D$136","v":{"$error":"#DIV/0!"}},{"$f":"I29/'Assumptions Tab'!$D$136","v":{"$error":"#DIV/0!"}},{"$f":"J29/'Assumptions Tab'!$D$136","v":{"$error":"#DIV/0!"}},{"$f":"K29/'Assumptions Tab'!$D$136","v":{"$error":"#DIV/0!"}},{"$f":"L29/'Assumptions Tab'!$D$136","v":{"$error":"#DIV/0!"}},{"$f":"M29/'Assumptions Tab'!$D$136","v":{"$error":"#DIV/0!"}},{"$f":"N29/'Assumptions Tab'!$D$136","v":{"$error":"#DIV/0!"}},{"$f":"O29/'Assumptions Tab'!$D$136","v":{"$error":"#DIV/0!"}},{"$f":"P29/'Assumptions Tab'!$D$136","v":{"$error":"#DIV/0!"}},{"$f":"Q29/'Assumptions Tab'!$D$136","v":{"$error":"#DIV/0!"}},{"$f":"R29/'Assumptions Tab'!$D$136","v":{"$error":"#DIV/0!"}},{"$f":"S29/'Assumptions Tab'!$D$136","v":{"$error":"#DIV/0!"}},{"$f":"T29/'Assumptions Tab'!$D$136","v":{"$error":"#DIV/0!"}},{"$f":"U29/'Assumptions Tab'!$D$136","v":{"$error":"#DIV/0!"}},{"$f":"V29/'Assumptions Tab'!$D$136","v":{"$error":"#DIV/0!"}},{"$f":"W29/'Assumptions Tab'!$D$136","v":{"$error":"#DIV/0!"}},{"$f":"X29/'Assumptions Tab'!$D$136","v":{"$error":"#DIV/0!"}},{"$f":"Y29/'Assumptions Tab'!$D$136","v":{"$error":"#DIV/0!"}},{"$f":"Z29/'Assumptions Tab'!$D$136","v":{"$error":"#DIV/0!"}},{"$f":"AA29/'Assumptions Tab'!$D$136","v":{"$error":"#DIV/0!"}},{"$f":"AB29/'Assumptions Tab'!$D$136","v":{"$error":"#DIV/0!"}},{"$f":"AC29/'Assumptions Tab'!$D$136","v":{"$error":"#DIV/0!"}},{"$f":"AD29/'Assumptions Tab'!$D$136","v":{"$error":"#DIV/0!"}},{"$f":"AE29/'Assumptions Tab'!$D$136","v":{"$error":"#DIV/0!"}},{"$f":"AF29/'Assumptions Tab'!$D$136","v":{"$error":"#DIV/0!"}},{"$f":"AG29/'Assumptions Tab'!$D$136","v":{"$error":"#DIV/0!"}},{"$f":"AH29/'Assumptions Tab'!$D$136","v":{"$error":"#DIV/0!"}},{"$f":"AI29/'Assumptions Tab'!$D$136","v":{"$error":"#DIV/0!"}},{"$f":"AJ29/'Assumptions Tab'!$D$136","v":{"$error":"#DIV/0!"}},{"$f":"AK29/'Assumptions Tab'!$D$136","v":{"$error":"#DIV/0!"}},{"$f":"AL29/'Assumptions Tab'!$D$136","v":{"$error":"#DIV/0!"}},{"$f":"AM29/'Assumptions Tab'!$D$136","v":{"$error":"#DIV/0!"}},{"$f":"AN29/'Assumptions Tab'!$D$136","v":{"$error":"#DIV/0!"}},{"$f":"AO29/'Assumptions Tab'!$D$136","v":{"$error":"#DIV/0!"}},{"$f":"AP29/'Assumptions Tab'!$D$136","v":{"$error":"#DIV/0!"}}]
[null,"GP %Capacity in excess of 100%",{"$f":"MAX(C37-1,0)","v":{"$error":"#DIV/0!"}},{"$f":"MAX(D37-1,0)","v":{"$error":"#DIV/0!"}},{"$f":"MAX(E37-1,0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,"RPM increment (from daily calcs)",{"$f":"C38","v":{"$error":"#DIV/0!"}},{"$f":"D38*'Assumptions Tab'!$D$133","v":{"$error":"#DIV/0!"}},{"$f":"E38*'Assumptions Tab'!$D$133","v":{"$error":"#DIV/0!"}},{"$f":"F38*'Assumptions Tab'!$D$133","v":{"$error":"#DIV/0!"}},{"$f":"G38*'Assumptions Tab'!$D$133","v":{"$error":"#DIV/0!"}},{"$f":"H38*'Assumptions Tab'!$D$133","v":{"$error":"#DIV/0!"}},{"$f":"I38*'Assumptions Tab'!$D$133","v":{"$error":"#DIV/0!"}},{"$f":"J38*'Assumptions Tab'!$D$133","v":{"$error":"#DIV/0!"}},{"$f":"K38*'Assumptions Tab'!$D$133","v":{"$error":"#DIV/0!"}},{"$f":"L38*'Assumptions Tab'!$D$133","v":{"$error":"#DIV/0!"}},{"$f":"M38*'Assumptions Tab'!$D$133","v":{"$error":"#DIV/0!"}},{"$f":"N38*'Assumptions Tab'!$D$133","v":{"$error":"#DIV/0!"}},{"$f":"O38*'Assumptions Tab'!$D$133","v":{"$error":"#DIV/0!"}},{"$f":"P38*'Assumptions Tab'!$D$133","v":{"$error":"#DIV/0!"}},{"$f":"Q38*'Assumptions Tab'!$D$133","v":{"$error":"#DIV/0!"}},{"$f":"R38*'Assumptions Tab'!$D$133","v":{"$error":"#DIV/0!"}},{"$f":"S38*'Assumptions Tab'!$D$133","v":{"$error":"#DIV/0!"}},{"$f":"T38*'Assumptions Tab'!$D$133","v":{"$error":"#DIV/0!"}},{"$f":"U38*'Assumptions Tab'!$D$133","v":{"$error":"#DIV/0!"}},{"$f":"V38*'Assumptions Tab'!$D$133","v":{"$error":"#DIV/0!"}},{"$f":"W38*'Assumptions Tab'!$D$133","v":{"$error":"#DIV/0!"}},{"$f":"X38*'Assumptions Tab'!$D$133","v":{"$error":"#DIV/0!"}},{"$f":"Y38*'Assumptions Tab'!$D$133","v":{"$error":"#DIV/0!"}},{"$f":"Z38*'Assumptions Tab'!$D$133","v":{"$error":"#DIV/0!"}},{"$f":"AA38*'Assumptions Tab'!$D$133","v":{"$error":"#DIV/0!"}},{"$f":"AB38*'Assumptions Tab'!$D$133","v":{"$error":"#DIV/0!"}},{"$f":"AC38*'Assumptions Tab'!$D$133","v":{"$error":"#DIV/0!"}},{"$f":"AD38*'Assumptions Tab'!$D$133","v":{"$error":"#DIV/0!"}},{"$f":"AE38*'Assumptions Tab'!$D$133","v":{"$error":"#DIV/0!"}},{"$f":"AF38*'Assumptions Tab'!$D$133","v":{"$error":"#DIV/0!"}},{"$f":"AG38*'Assumptions Tab'!$D$133","v":{"$error":"#DIV/0!"}},{"$f":"AH38*'Assumptions Tab'!$D$133","v":{"$error":"#DIV/0!"}},{"$f":"AI38*'Assumptions Tab'!$D$133","v":{"$error":"#DIV/0!"}},{"$f":"AJ38*'Assumptions Tab'!$D$133","v":{"$error":"#DIV/0!"}},{"$f":"AK38*'Assumptions Tab'!$D$133","v":{"$error":"#DIV/0!"}},{"$f":"AL38*'Assumptions Tab'!$D$133","v":{"$error":"#DIV/0!"}},{"$f":"AM38*'Assumptions Tab'!$D$133","v":{"$error":"#DIV/0!"}},{"$f":"AN38*'Assumptions Tab'!$D$133","v":{"$error":"#DIV/0!"}},{"$f":"AO38*'Assumptions Tab'!$D$133","v":{"$error":"#DIV/0!"}},{"$f":"AP38*'Assumptions Tab'!$D$133","v":{"$error":"#DIV/0!"}}]
[null,"Peak-Hour Rate per Mile",{"$f":"C$36*(1+C$39)","v":{"$error":"#DIV/0!"}},{"$f":"D$36*(1+D$39)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,"Daily Rate per Mile",{"$f":"'EL_Calcs #2'!C53","v":{"$error":"#DIV/0!"}},{"$f":"'EL_Calcs #2'!D53","v":{"$error":"#DIV/0!"}},{"$f":"'EL_Calcs #2'!E53","v":{"$error":"#DIV/0!"}},{"$f":"'EL_Calcs #2'!F53","v":{"$error":"#DIV/0!"}},{"$f":"'EL_Calcs #2'!G53","v":{"$error":"#DIV/0!"}},{"$f":"'EL_Calcs #2'!H53","v":{"$error":"#DIV/0!"}},{"$f":"'EL_Calcs #2'!I53","v":{"$error":"#DIV/0!"}},{"$f":"'EL_Calcs #2'!J53","v":{"$error":"#DIV/0!"}},{"$f":"'EL_Calcs #2'!K53","v":{"$error":"#DIV/0!"}},{"$f":"'EL_Calcs #2'!L53","v":{"$error":"#DIV/0!"}},{"$f":"'EL_Calcs #2'!M53","v":{"$error":"#DIV/0!"}},{"$f":"'EL_Calcs #2'!N53","v":{"$error":"#DIV/0!"}},{"$f":"'EL_Calcs #2'!O53","v":{"$error":"#DIV/0!"}},{"$f":"'EL_Calcs #2'!P53","v":{"$error":"#DIV/0!"}},{"$f":"'EL_Calcs #2'!Q53","v":{"$error":"#DIV/0!"}},{"$f":"'EL_Calcs #2'!R53","v":{"$error":"#DIV/0!"}},{"$f":"'EL_Calcs #2'!S53","v":{"$error":"#DIV/0!"}},{"$f":"'EL_Calcs #2'!T53","v":{"$error":"#DIV/0!"}},{"$f":"'EL_Calcs #2'!U53","v":{"$error":"#DIV/0!"}},{"$f":"'EL_Calcs #2'!V53","v":{"$error":"#DIV/0!"}},{"$f":"'EL_Calcs #2'!W53","v":{"$error":"#DIV/0!"}},{"$f":"'EL_Calcs #2'!X53","v":{"$error":"#DIV/0!"}},{"$f":"'EL_Calcs #2'!Y53","v":{"$error":"#DIV/0!"}},{"$f":"'EL_Calcs #2'!Z53","v":{"$error":"#DIV/0!"}},{"$f":"'EL_Calcs #2'!AA53","v":{"$error":"#DIV/0!"}},{"$f":"'EL_Calcs #2'!AB53","v":{"$error":"#DIV/0!"}},{"$f":"'EL_Calcs #2'!AC53","v":{"$error":"#DIV/0!"}},{"$f":"'EL_Calcs #2'!AD53","v":{"$error":"#DIV/0!"}},{"$f":"'EL_Calcs #2'!AE53","v":{"$error":"#DIV/0!"}},{"$f":"'EL_Calcs #2'!AF53","v":{"$error":"#DIV/0!"}},{"$f":"'EL_Calcs #2'!AG53","v":{"$error":"#DIV/0!"}},{"$f":"'EL_Calcs #2'!AH53","v":{"$error":"#DIV/0!"}},{"$f":"'EL_Calcs #2'!AI53","v":{"$error":"#DIV/0!"}},{"$f":"'EL_Calcs #2'!AJ53","v":{"$error":"#DIV/0!"}},{"$f":"'EL_Calcs #2'!AK53","v":{"$error":"#DIV/0!"}},{"$f":"'EL_Calcs #2'!AL53","v":{"$error":"#DIV/0!"}},{"$f":"'EL_Calcs #2'!AM53","v":{"$error":"#DIV/0!"}},{"$f":"'EL_Calcs #2'!AN53","v":{"$error":"#DIV/0!"}},{"$f":"'EL_Calcs #2'!AO53","v":{"$error":"#DIV/0!"}},{"$f":"'EL_Calcs #2'!AP53","v":{"$error":"#DIV/0!"}}]
[]
[null,"Daily Revenue",{"$f":"'EL_Calcs #2'!C47/365","v":{"$error":"#DIV/0!"}},{"$f":"'EL_Calcs #2'!D47/365","v":{"$error":"#DIV/0!"}},{"$f":"'EL_Calcs #2'!E47/365","v":{"$error":"#DIV/0!"}},{"$f":"'EL_Calcs #2'!F47/365","v":{"$error":"#DIV/0!"}},{"$f":"'EL_Calcs #2'!G47/365","v":{"$error":"#DIV/0!"}},{"$f":"'EL_Calcs #2'!H47/365","v":{"$error":"#DIV/0!"}},{"$f":"'EL_Calcs #2'!I47/365","v":{"$error":"#DIV/0!"}},{"$f":"'EL_Calcs #2'!J47/365","v":{"$error":"#DIV/0!"}},{"$f":"'EL_Calcs #2'!K47/365","v":{"$error":"#DIV/0!"}},{"$f":"'EL_Calcs #2'!L47/365","v":{"$error":"#DIV/0!"}},{"$f":"'EL_Calcs #2'!M47/365","v":{"$error":"#DIV/0!"}},{"$f":"'EL_Calcs #2'!N47/365","v":{"$error":"#DIV/0!"}},{"$f":"'EL_Calcs #2'!O47/365","v":{"$error":"#DIV/0!"}},{"$f":"'EL_Calcs #2'!P47/365","v":{"$error":"#DIV/0!"}},{"$f":"'EL_Calcs #2'!Q47/365","v":{"$error":"#DIV/0!"}},{"$f":"'EL_Calcs #2'!R47/365","v":{"$error":"#DIV/0!"}},{"$f":"'EL_Calcs #2'!S47/365","v":{"$error":"#DIV/0!"}},{"$f":"'EL_Calcs #2'!T47/365","v":{"$error":"#DIV/0!"}},{"$f":"'EL_Calcs #2'!U47/365","v":{"$error":"#DIV/0!"}},{"$f":"'EL_Calcs #2'!V47/365","v":{"$error":"#DIV/0!"}},{"$f":"'EL_Calcs #2'!W47/365","v":{"$error":"#DIV/0!"}},{"$f":"'EL_Calcs #2'!X47/365","v":{"$error":"#DIV/0!"}},{"$f":"'EL_Calcs #2'!Y47/365","v":{"$error":"#DIV/0!"}},{"$f":"'EL_Calcs #2'!Z47/365","v":{"$error":"#DIV/0!"}},{"$f":"'EL_Calcs #2'!AA47/365","v":{"$error":"#DIV/0!"}},{"$f":"'EL_Calcs #2'!AB47/365","v":{"$error":"#DIV/0!"}},{"$f":"'EL_Calcs #2'!AC47/365","v":{"$error":"#DIV/0!"}},{"$f":"'EL_Calcs #2'!AD47/365","v":{"$error":"#DIV/0!"}},{"$f":"'EL_Calcs #2'!AE47/365","v":{"$error":"#DIV/0!"}},{"$f":"'EL_Calcs #2'!AF47/365","v":{"$error":"#DIV/0!"}},{"$f":"'EL_Calcs #2'!AG47/365","v":{"$error":"#DIV/0!"}},{"$f":"'EL_Calcs #2'!AH47/365","v":{"$error":"#DIV/0!"}},{"$f":"'EL_Calcs #2'!AI47/365","v":{"$error":"#DIV/0!"}},{"$f":"'EL_Calcs #2'!AJ47/365","v":{"$error":"#DIV/0!"}},{"$f":"'EL_Calcs #2'!AK47/365","v":{"$error":"#DIV/0!"}},{"$f":"'EL_Calcs #2'!AL47/365","v":{"$error":"#DIV/0!"}},{"$f":"'EL_Calcs #2'!AM47/365","v":{"$error":"#DIV/0!"}},{"$f":"'EL_Calcs #2'!AN47/365","v":{"$error":"#DIV/0!"}},{"$f":"'EL_Calcs #2'!AO47/365","v":{"$error":"#DIV/0!"}},{"$f":"'EL_Calcs #2'!AP47/365","v":{"$error":"#DIV/0!"}}]
[null,"Peak-Hour Revenue (w/ ramp-up)",{"$f":"C40*C27*C12*'Express Lanes'!$C$10*VLOOKUP(C3,'Assumptions Tab'!$C$65:$G$125,5,FALSE)","v":{"$error":"#DIV/0!"}},{"$f":"D40*D27*D12*'Express Lanes'!$C$10*VLOOKUP(D3,'Assumptions Tab'!$C$65:$G$125,5,FALSE)","v":{"$error":"#DIV/0!"}},{"$f":"E40*E27*E12*'Express Lanes'!$C$10*VLOOKUP(E3,'Assumptions Tab'!$C$65:$G$125,5,FALSE)","v":{"$error":"#DIV/0!"}},{"$f":"F40*F27*F12*'Express Lanes'!$C$10*VLOOKUP(F3,'Assumptions Tab'!$C$65:$G$125,5,FALSE)","v":{"$error":"#DIV/0!"}},{"$f":"G40*G27*G12*'Express Lanes'!$C$10*VLOOKUP(G3,'Assumptions Tab'!$C$65:$G$125,5,FALSE)","v":{"$error":"#DIV/0!"}},{"$f":"H40*H27*H12*'Express Lanes'!$C$10*VLOOKUP(H3,'Assumptions Tab'!$C$65:$G$125,5,FALSE)","v":{"$error":"#DIV/0!"}},{"$f":"I40*I27*I12*'Express Lanes'!$C$10*VLOOKUP(I3,'Assumptions Tab'!$C$65:$G$125,5,FALSE)","v":{"$error":"#DIV/0!"}},{"$f":"J40*J27*J12*'Express Lanes'!$C$10*VLOOKUP(J3,'Assumptions Tab'!$C$65:$G$125,5,FALSE)","v":{"$error":"#DIV/0!"}},{"$f":"K40*K27*K12*'Express Lanes'!$C$10*VLOOKUP(K3,'Assumptions Tab'!$C$65:$G$125,5,FALSE)","v":{"$error":"#DIV/0!"}},{"$f":"L40*L27*L12*'Express Lanes'!$C$10*VLOOKUP(L3,'Assumptions Tab'!$C$65:$G$125,5,FALSE)","v":{"$error":"#DIV/0!"}},{"$f":"M40*M27*M12*'Express Lanes'!$C$10*VLOOKUP(M3,'Assumptions Tab'!$C$65:$G$125,5,FALSE)","v":{"$error":"#DIV/0!"}},{"$f":"N40*N27*N12*'Express Lanes'!$C$10*VLOOKUP(N3,'Assumptions Tab'!$C$65:$G$125,5,FALSE)","v":{"$error":"#DIV/0!"}},{"$f":"O40*O27*O12*'Express Lanes'!$C$10*VLOOKUP(O3,'Assumptions Tab'!$C$65:$G$125,5,FALSE)","v":{"$error":"#DIV/0!"}},{"$f":"P40*P27*P12*'Express Lanes'!$C$10*VLOOKUP(P3,'Assumptions Tab'!$C$65:$G$125,5,FALSE)","v":{"$error":"#DIV/0!"}},{"$f":"Q40*Q27*Q12*'Express Lanes'!$C$10*VLOOKUP(Q3,'Assumptions Tab'!$C$65:$G$125,5,FALSE)","v":{"$error":"#DIV/0!"}},{"$f":"R40*R27*R12*'Express Lanes'!$C$10*VLOOKUP(R3,'Assumptions Tab'!$C$65:$G$125,5,FALSE)","v":{"$error":"#DIV/0!"}},{"$f":"S40*S27*S12*'Express Lanes'!$C$10*VLOOKUP(S3,'Assumptions Tab'!$C$65:$G$125,5,FALSE)","v":{"$error":"#DIV/0!"}},{"$f":"T40*T27*T12*'Express Lanes'!$C$10*VLOOKUP(T3,'Assumptions Tab'!$C$65:$G$125,5,FALSE)","v":{"$error":"#DIV/0!"}},{"$f":"U40*U27*U12*'Express Lanes'!$C$10*VLOOKUP(U3,'Assumptions Tab'!$C$65:$G$125,5,FALSE)","v":{"$error":"#DIV/0!"}},{"$f":"V40*V27*V12*'Express Lanes'!$C$10*VLOOKUP(V3,'Assumptions Tab'!$C$65:$G$125,5,FALSE)","v":{"$error":"#DIV/0!"}},{"$f":"W40*W27*W12*'Express Lanes'!$C$10*VLOOKUP(W3,'Assumptions Tab'!$C$65:$G$125,5,FALSE)","v":{"$error":"#DIV/0!"}},{"$f":"X40*X27*X12*'Express Lanes'!$C$10*VLOOKUP(X3,'Assumptions Tab'!$C$65:$G$125,5,FALSE)","v":{"$error":"#DIV/0!"}},{"$f":"Y40*Y27*Y12*'Express Lanes'!$C$10*VLOOKUP(Y3,'Assumptions Tab'!$C$65:$G$125,5,FALSE)","v":{"$error":"#DIV/0!"}},{"$f":"Z40*Z27*Z12*'Express Lanes'!$C$10*VLOOKUP(Z3,'Assumptions Tab'!$C$65:$G$125,5,FALSE)","v":{"$error":"#DIV/0!"}},{"$f":"AA40*AA27*AA12*'Express Lanes'!$C$10*VLOOKUP(AA3,'Assumptions Tab'!$C$65:$G$125,5,FALSE)","v":{"$error":"#DIV/0!"}},{"$f":"AB40*AB27*AB12*'Express Lanes'!$C$10*VLOOKUP(AB3,'Assumptions Tab'!$C$65:$G$125,5,FALSE)","v":{"$error":"#DIV/0!"}},{"$f":"AC40*AC27*AC12*'Express Lanes'!$C$10*VLOOKUP(AC3,'Assumptions Tab'!$C$65:$G$125,5,FALSE)","v":{"$error":"#DIV/0!"}},{"$f":"AD40*AD27*AD12*'Express Lanes'!$C$10*VLOOKUP(AD3,'Assumptions Tab'!$C$65:$G$125,5,FALSE)","v":{"$error":"#DIV/0!"}},{"$f":"AE40*AE27*AE12*'Express Lanes'!$C$10*VLOOKUP(AE3,'Assumptions Tab'!$C$65:$G$125,5,FALSE)","v":{"$error":"#DIV/0!"}},{"$f":"AF40*AF27*AF12*'Express Lanes'!$C$10*VLOOKUP(AF3,'Assumptions Tab'!$C$65:$G$125,5,FALSE)","v":{"$error":"#DIV/0!"}},{"$f":"AG40*AG27*AG12*'Express Lanes'!$C$10*VLOOKUP(AG3,'Assumptions Tab'!$C$65:$G$125,5,FALSE)","v":{"$error":"#DIV/0!"}},{"$f":"AH40*AH27*AH12*'Express Lanes'!$C$10*VLOOKUP(AH3,'Assumptions Tab'!$C$65:$G$125,5,FALSE)","v":{"$error":"#DIV/0!"}},{"$f":"AI40*AI27*AI12*'Express Lanes'!$C$10*VLOOKUP(AI3,'Assumptions Tab'!$C$65:$G$125,5,FALSE)","v":{"$error":"#DIV/0!"}},{"$f":"AJ40*AJ27*AJ12*'Express Lanes'!$C$10*VLOOKUP(AJ3,'Assumptions Tab'!$C$65:$G$125,5,FALSE)","v":{"$error":"#DIV/0!"}},{"$f":"AK40*AK27*AK12*'Express Lanes'!$C$10*VLOOKUP(AK3,'Assumptions Tab'!$C$65:$G$125,5,FALSE)","v":{"$error":"#DIV/0!"}},{"$f":"AL40*AL27*AL12*'Express Lanes'!$C$10*VLOOKUP(AL3,'Assumptions Tab'!$C$65:$G$125,5,FALSE)","v":{"$error":"#DIV/0!"}},{"$f":"AM40*AM27*AM12*'Express Lanes'!$C$10*VLOOKUP(AM3,'Assumptions Tab'!$C$65:$G$125,5,FALSE)","v":{"$error":"#DIV/0!"}},{"$f":"AN40*AN27*AN12*'Express Lanes'!$C$10*VLOOKUP(AN3,'Assumptions Tab'!$C$65:$G$125,5,FALSE)","v":{"$error":"#DIV/0!"}},{"$f":"AO40*AO27*AO12*'Express Lanes'!$C$10*VLOOKUP(AO3,'Assumptions Tab'!$C$65:$G$125,5,FALSE)","v":{"$error":"#DIV/0!"}},{"$f":"AP40*AP27*AP12*'Express Lanes'!$C$10*VLOOKUP(AP3,'Assumptions Tab'!$C$65:$G$125,5,FALSE)","v":{"$error":"#DIV/0!"}}]
[null,"% of Daily Revenue in Peak Hour",{"$f":"IF(C43=0,\"n/a\",MIN(C44/C43,1))","v":{"$error":"#DIV/0!"}},{"$f":"IF(D43=0,\"n/a\",MIN(D44/D43,1))","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]

{"sheet":"EL_CostCalcs_WKST#4","index":12,"n_rows":38,"n_cols":45,"rows_kept":38,"cut":false,"hidden":true,"merged":[]}
[]
[null,"Cost Analysis"]
[]
[null,null,{"$f":"'EL_Calcs #2'!C7","v":0},{"$f":"'EL_Calcs #2'!D7","v":1},{"$f":"'EL_Calcs #2'!E7","v":2},{"$f":"'EL_Calcs #2'!F7","v":3},{"$f":"'EL_Calcs #2'!G7","v":4},{"$f":"'EL_Calcs #2'!H7","v":5},{"$f":"'EL_Calcs #2'!I7","v":6},{"$f":"'EL_Calcs #2'!J7","v":7},{"$f":"'EL_Calcs #2'!K7","v":8},{"$f":"'EL_Calcs #2'!L7","v":9},{"$f":"'EL_Calcs #2'!M7","v":10},{"$f":"'EL_Calcs #2'!N7","v":11},{"$f":"'EL_Calcs #2'!O7","v":12},{"$f":"'EL_Calcs #2'!P7","v":13},{"$f":"'EL_Calcs #2'!Q7","v":14},{"$f":"'EL_Calcs #2'!R7","v":15},{"$f":"'EL_Calcs #2'!S7","v":16},{"$f":"'EL_Calcs #2'!T7","v":17},{"$f":"'EL_Calcs #2'!U7","v":18},{"$f":"'EL_Calcs #2'!V7","v":19},{"$f":"'EL_Calcs #2'!W7","v":20},{"$f":"'EL_Calcs #2'!X7","v":21},{"$f":"'EL_Calcs #2'!Y7","v":22},{"$f":"'EL_Calcs #2'!Z7","v":23},{"$f":"'EL_Calcs #2'!AA7","v":24},{"$f":"'EL_Calcs #2'!AB7","v":25},{"$f":"'EL_Calcs #2'!AC7","v":26},{"$f":"'EL_Calcs #2'!AD7","v":27},{"$f":"'EL_Calcs #2'!AE7","v":28},{"$f":"'EL_Calcs #2'!AF7","v":29},{"$f":"'EL_Calcs #2'!AG7","v":30},{"$f":"'EL_Calcs #2'!AH7","v":31},{"$f":"'EL_Calcs #2'!AI7","v":32},{"$f":"'EL_Calcs #2'!AJ7","v":33},{"$f":"'EL_Calcs #2'!AK7","v":34},{"$f":"'EL_Calcs #2'!AL7","v":35},{"$f":"'EL_Calcs #2'!AM7","v":36},{"$f":"'EL_Calcs #2'!AN7","v":37},{"$f":"'EL_Calcs #2'!AO7","v":38},{"$f":"'EL_Calcs #2'!AP7","v":39}]
[null,"Total EL VMT",{"$f":"'EL_Calcs #2'!C31","v":{"$error":"#DIV/0!"}},{"$f":"'EL_Calcs #2'!D31","v":{"$error":"#DIV/0!"}},{"$f":"'EL_Calcs #2'!E31","v":{"$error":"#DIV/0!"}},{"$f":"'EL_Calcs #2'!F31","v":{"$error":"#DIV/0!"}},{"$f":"'EL_Calcs #2'!G31","v":{"$error":"#DIV/0!"}},{"$f":"'EL_Calcs #2'!H31","v":{"$error":"#DIV/0!"}},{"$f":"'EL_Calcs #2'!I31","v":{"$error":"#DIV/0!"}},{"$f":"'EL_Calcs #2'!J31","v":{"$error":"#DIV/0!"}},{"$f":"'EL_Calcs #2'!K31","v":{"$error":"#DIV/0!"}},{"$f":"'EL_Calcs #2'!L31","v":{"$error":"#DIV/0!"}},{"$f":"'EL_Calcs #2'!M31","v":{"$error":"#DIV/0!"}},{"$f":"'EL_Calcs #2'!N31","v":{"$error":"#DIV/0!"}},{"$f":"'EL_Calcs #2'!O31","v":{"$error":"#DIV/0!"}},{"$f":"'EL_Calcs #2'!P31","v":{"$error":"#DIV/0!"}},{"$f":"'EL_Calcs #2'!Q31","v":{"$error":"#DIV/0!"}},{"$f":"'EL_Calcs #2'!R31","v":{"$error":"#DIV/0!"}},{"$f":"'EL_Calcs #2'!S31","v":{"$error":"#DIV/0!"}},{"$f":"'EL_Calcs #2'!T31","v":{"$error":"#DIV/0!"}},{"$f":"'EL_Calcs #2'!U31","v":{"$error":"#DIV/0!"}},{"$f":"'EL_Calcs #2'!V31","v":{"$error":"#DIV/0!"}},{"$f":"'EL_Calcs #2'!W31","v":{"$error":"#DIV/0!"}},{"$f":"'EL_Calcs #2'!X31","v":{"$error":"#DIV/0!"}},{"$f":"'EL_Calcs #2'!Y31","v":{"$error":"#DIV/0!"}},{"$f":"'EL_Calcs #2'!Z31","v":{"$error":"#DIV/0!"}},{"$f":"'EL_Calcs #2'!AA31","v":{"$error":"#DIV/0!"}},{"$f":"'EL_Calcs #2'!AB31","v":{"$error":"#DIV/0!"}},{"$f":"'EL_Calcs #2'!AC31","v":{"$error":"#DIV/0!"}},{"$f":"'EL_Calcs #2'!AD31","v":{"$error":"#DIV/0!"}},{"$f":"'EL_Calcs #2'!AE31","v":{"$error":"#DIV/0!"}},{"$f":"'EL_Calcs #2'!AF31","v":{"$error":"#DIV/0!"}},{"$f":"'EL_Calcs #2'!AG31","v":{"$error":"#DIV/0!"}},{"$f":"'EL_Calcs #2'!AH31","v":{"$error":"#DIV/0!"}},{"$f":"'EL_Calcs #2'!AI31","v":{"$error":"#DIV/0!"}},{"$f":"'EL_Calcs #2'!AJ31","v":{"$error":"#DIV/0!"}},{"$f":"'EL_Calcs #2'!AK31","v":{"$error":"#DIV/0!"}},{"$f":"'EL_Calcs #2'!AL31","v":{"$error":"#DIV/0!"}},{"$f":"'EL_Calcs #2'!AM31","v":{"$error":"#DIV/0!"}},{"$f":"'EL_Calcs #2'!AN31","v":{"$error":"#DIV/0!"}},{"$f":"'EL_Calcs #2'!AO31","v":{"$error":"#DIV/0!"}},{"$f":"'EL_Calcs #2'!AP31","v":{"$error":"#DIV/0!"}},null,"Corr Length:",7.7199999999999989]
[null,"VMT per Trip",{"$f":"'Assumptions Tab'!$D$138","v":0},{"$f":"'Assumptions Tab'!$D$138","v":0},{"$f":"'Assumptions Tab'!$D$138","v":0},{"$f":"'Assumptions Tab'!$D$138","v":0},{"$f":"'Assumptions Tab'!$D$138","v":0},{"$f":"'Assumptions Tab'!$D$138","v":0},{"$f":"'Assumptions Tab'!$D$138","v":0},{"$f":"'Assumptions Tab'!$D$138","v":0},{"$f":"'Assumptions Tab'!$D$138","v":0},{"$f":"'Assumptions Tab'!$D$138","v":0},{"$f":"'Assumptions Tab'!$D$138","v":0},{"$f":"'Assumptions Tab'!$D$138","v":0},{"$f":"'Assumptions Tab'!$D$138","v":0},{"$f":"'Assumptions Tab'!$D$138","v":0},{"$f":"'Assumptions Tab'!$D$138","v":0},{"$f":"'Assumptions Tab'!$D$138","v":0},{"$f":"'Assumptions Tab'!$D$138","v":0},{"$f":"'Assumptions Tab'!$D$138","v":0},{"$f":"'Assumptions Tab'!$D$138","v":0},{"$f":"'Assumptions Tab'!$D$138","v":0},{"$f":"'Assumptions Tab'!$D$138","v":0},{"$f":"'Assumptions Tab'!$D$138","v":0},{"$f":"'Assumptions Tab'!$D$138","v":0},{"$f":"'Assumptions Tab'!$D$138","v":0},{"$f":"'Assumptions Tab'!$D$138","v":0},{"$f":"'Assumptions Tab'!$D$138","v":0},{"$f":"'Assumptions Tab'!$D$138","v":0},{"$f":"'Assumptions Tab'!$D$138","v":0},{"$f":"'Assumptions Tab'!$D$138","v":0},{"$f":"'Assumptions Tab'!$D$138","v":0},{"$f":"'Assumptions Tab'!$D$138","v":0},{"$f":"'Assumptions Tab'!$D$138","v":0},{"$f":"'Assumptions Tab'!$D$138","v":0},{"$f":"'Assumptions Tab'!$D$138","v":0},{"$f":"'Assumptions Tab'!$D$138","v":0},{"$f":"'Assumptions Tab'!$D$138","v":0},{"$f":"'Assumptions Tab'!$D$138","v":0},{"$f":"'Assumptions Tab'!$D$138","v":0},{"$f":"'Assumptions Tab'!$D$138","v":0},{"$f":"'Assumptions Tab'!$D$138","v":0},null,"Length/Trip:",5.7899999999999991]
[null,"Non-Tolled VMT",{"$f":"'EL_Calcs #2'!C32-'EL_Calcs #2'!C34","v":{"$error":"#DIV/0!"}},{"$f":"'EL_Calcs #2'!D32-'EL_Calcs #2'!D34","v":{"$error":"#DIV/0!"}},{"$f":"'EL_Calcs #2'!E32-'EL_Calcs #2'!E34","v":{"$error":"#DIV/0!"}},{"$f":"'EL_Calcs #2'!F32-'EL_Calcs #2'!F34","v":{"$error":"#DIV/0!"}},{"$f":"'EL_Calcs #2'!G32-'EL_Calcs #2'!G34","v":{"$error":"#DIV/0!"}},{"$f":"'EL_Calcs #2'!H32-'EL_Calcs #2'!H34","v":{"$error":"#DIV/0!"}},{"$f":"'EL_Calcs #2'!I32-'EL_Calcs #2'!I34","v":{"$error":"#DIV/0!"}},{"$f":"'EL_Calcs #2'!J32-'EL_Calcs #2'!J34","v":{"$error":"#DIV/0!"}},{"$f":"'EL_Calcs #2'!K32-'EL_Calcs #2'!K34","v":{"$error":"#DIV/0!"}},{"$f":"'EL_Calcs #2'!L32-'EL_Calcs #2'!L34","v":{"$error":"#DIV/0!"}},{"$f":"'EL_Calcs #2'!M32-'EL_Calcs #2'!M34","v":{"$error":"#DIV/0!"}},{"$f":"'EL_Calcs #2'!N32-'EL_Calcs #2'!N34","v":{"$error":"#DIV/0!"}},{"$f":"'EL_Calcs #2'!O32-'EL_Calcs #2'!O34","v":{"$error":"#DIV/0!"}},{"$f":"'EL_Calcs #2'!P32-'EL_Calcs #2'!P34","v":{"$error":"#DIV/0!"}},{"$f":"'EL_Calcs #2'!Q32-'EL_Calcs #2'!Q34","v":{"$error":"#DIV/0!"}},{"$f":"'EL_Calcs #2'!R32-'EL_Calcs #2'!R34","v":{"$error":"#DIV/0!"}},{"$f":"'EL_Calcs #2'!S32-'EL_Calcs #2'!S34","v":{"$error":"#DIV/0!"}},{"$f":"'EL_Calcs #2'!T32-'EL_Calcs #2'!T34","v":{"$error":"#DIV/0!"}},{"$f":"'EL_Calcs #2'!U32-'EL_Calcs #2'!U34","v":{"$error":"#DIV/0!"}},{"$f":"'EL_Calcs #2'!V32-'EL_Calcs #2'!V34","v":{"$error":"#DIV/0!"}},{"$f":"'EL_Calcs #2'!W32-'EL_Calcs #2'!W34","v":{"$error":"#DIV/0!"}},{"$f":"'EL_Calcs #2'!X32-'EL_Calcs #2'!X34","v":{"$error":"#DIV/0!"}},{"$f":"'EL_Calcs #2'!Y32-'EL_Calcs #2'!Y34","v":{"$error":"#DIV/0!"}},{"$f":"'EL_Calcs #2'!Z32-'EL_Calcs #2'!Z34","v":{"$error":"#DIV/0!"}},{"$f":"'EL_Calcs #2'!AA32-'EL_Calcs #2'!AA34","v":{"$error":"#DIV/0!"}},{"$f":"'EL_Calcs #2'!AB32-'EL_Calcs #2'!AB34","v":{"$error":"#DIV/0!"}},{"$f":"'EL_Calcs #2'!AC32-'EL_Calcs #2'!AC34","v":{"$error":"#DIV/0!"}},{"$f":"'EL_Calcs #2'!AD32-'EL_Calcs #2'!AD34","v":{"$error":"#DIV/0!"}},{"$f":"'EL_Calcs #2'!AE32-'EL_Calcs #2'!AE34","v":{"$error":"#DIV/0!"}},{"$f":"'EL_Calcs #2'!AF32-'EL_Calcs #2'!AF34","v":{"$error":"#DIV/0!"}},{"$f":"'EL_Calcs #2'!AG32-'EL_Calcs #2'!AG34","v":{"$error":"#DIV/0!"}},{"$f":"'EL_Calcs #2'!AH32-'EL_Calcs #2'!AH34","v":{"$error":"#DIV/0!"}},{"$f":"'EL_Calcs #2'!AI32-'EL_Calcs #2'!AI34","v":{"$error":"#DIV/0!"}},{"$f":"'EL_Calcs #2'!AJ32-'EL_Calcs #2'!AJ34","v":{"$error":"#DIV/0!"}},{"$f":"'EL_Calcs #2'!AK32-'EL_Calcs #2'!AK34","v":{"$error":"#DIV/0!"}},{"$f":"'EL_Calcs #2'!AL32-'EL_Calcs #2'!AL34","v":{"$error":"#DIV/0!"}},{"$f":"'EL_Calcs #2'!AM32-'EL_Calcs #2'!AM34","v":{"$error":"#DIV/0!"}},{"$f":"'EL_Calcs #2'!AN32-'EL_Calcs #2'!AN34","v":{"$error":"#DIV/0!"}},{"$f":"'EL_Calcs #2'!AO32-'EL_Calcs #2'!AO34","v":{"$error":"#DIV/0!"}},{"$f":"'EL_Calcs #2'!AP32-'EL_Calcs #2'!AP34","v":{"$error":"#DIV/0!"}},null,"Zones/Corr:",{"$f":"[3]Dashboard!E11","v":3}]
[null,"Non-Tolled Trips",{"$f":"C7/C6","v":{"$error":"#DIV/0!"}},{"$f":"D7/D6","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"K7/K6","v":{"$error":"#DIV/0!"}},{"$f":"L7/L6","v":{"$error":"#DIV/0!"}},{"$f":"M7/M6","v":{"$error":"#DIV/0!"}},{"$f":"N7/N6","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,"Tx per Trip:",{"$f":"(AS6/AS5)*AS7","v":2.25}]
[null,"Non-Tolled Tx",{"$f":"C8*'Assumptions Tab'!$D$140","v":{"$error":"#DIV/0!"}},{"$f":"D8*'Assumptions Tab'!$D$140","v":{"$error":"#DIV/0!"}},{"$f":"E8*'Assumptions Tab'!$D$140","v":{"$error":"#DIV/0!"}},{"$f":"F8*'Assumptions Tab'!$D$140","v":{"$error":"#DIV/0!"}},{"$f":"G8*'Assumptions Tab'!$D$140","v":{"$error":"#DIV/0!"}},{"$f":"H8*'Assumptions Tab'!$D$140","v":{"$error":"#DIV/0!"}},{"$f":"I8*'Assumptions Tab'!$D$140","v":{"$error":"#DIV/0!"}},{"$f":"J8*'Assumptions Tab'!$D$140","v":{"$error":"#DIV/0!"}},{"$f":"K8*'Assumptions Tab'!$D$140","v":{"$error":"#DIV/0!"}},{"$f":"L8*'Assumptions Tab'!$D$140","v":{"$error":"#DIV/0!"}},{"$f":"M8*'Assumptions Tab'!$D$140","v":{"$error":"#DIV/0!"}},{"$f":"N8*'Assumptions Tab'!$D$140","v":{"$error":"#DIV/0!"}},{"$f":"O8*'Assumptions Tab'!$D$140","v":{"$error":"#DIV/0!"}},{"$f":"P8*'Assumptions Tab'!$D$140","v":{"$error":"#DIV/0!"}},{"$f":"Q8*'Assumptions Tab'!$D$140","v":{"$error":"#DIV/0!"}},{"$f":"R8*'Assumptions Tab'!$D$140","v":{"$error":"#DIV/0!"}},{"$f":"S8*'Assumptions Tab'!$D$140","v":{"$error":"#DIV/0!"}},{"$f":"T8*'Assumptions Tab'!$D$140","v":{"$error":"#DIV/0!"}},{"$f":"U8*'Assumptions Tab'!$D$140","v":{"$error":"#DIV/0!"}},{"$f":"V8*'Assumptions Tab'!$D$140","v":{"$error":"#DIV/0!"}},{"$f":"W8*'Assumptions Tab'!$D$140","v":{"$error":"#DIV/0!"}},{"$f":"X8*'Assumptions Tab'!$D$140","v":{"$error":"#DIV/0!"}},{"$f":"Y8*'Assumptions Tab'!$D$140","v":{"$error":"#DIV/0!"}},{"$f":"Z8*'Assumptions Tab'!$D$140","v":{"$error":"#DIV/0!"}},{"$f":"AA8*'Assumptions Tab'!$D$140","v":{"$error":"#DIV/0!"}},{"$f":"AB8*'Assumptions Tab'!$D$140","v":{"$error":"#DIV/0!"}},{"$f":"AC8*'Assumptions Tab'!$D$140","v":{"$error":"#DIV/0!"}},{"$f":"AD8*'Assumptions Tab'!$D$140","v":{"$error":"#DIV/0!"}},{"$f":"AE8*'Assumptions Tab'!$D$140","v":{"$error":"#DIV/0!"}},{"$f":"AF8*'Assumptions Tab'!$D$140","v":{"$error":"#DIV/0!"}},{"$f":"AG8*'Assumptions Tab'!$D$140","v":{"$error":"#DIV/0!"}},{"$f":"AH8*'Assumptions Tab'!$D$140","v":{"$error":"#DIV/0!"}},{"$f":"AI8*'Assumptions Tab'!$D$140","v":{"$error":"#DIV/0!"}},{"$f":"AJ8*'Assumptions Tab'!$D$140","v":{"$error":"#DIV/0!"}},{"$f":"AK8*'Assumptions Tab'!$D$140","v":{"$error":"#DIV/0!"}},{"$f":"AL8*'Assumptions Tab'!$D$140","v":{"$error":"#DIV/0!"}},{"$f":"AM8*'Assumptions Tab'!$D$140","v":{"$error":"#DIV/0!"}},{"$f":"AN8*'Assumptions Tab'!$D$140","v":{"$error":"#DIV/0!"}},{"$f":"AO8*'Assumptions Tab'!$D$140","v":{"$error":"#DIV/0!"}},{"$f":"AP8*'Assumptions Tab'!$D$140","v":{"$error":"#DIV/0!"}}]
[null,"Non-Tolled Cost per Tx",{"$f":"'Assumptions Tab'!$E$24*(1+'Assumptions Tab'!$E$26)^(C$4-'Assumptions Tab'!$E$25)","v":0.01},{"$f":"'Assumptions Tab'!$E$24*(1+'Assumptions Tab'!$E$26)^(D$4-'Assumptions Tab'!$E$25)","v":0.01},{"$f":"'Assumptions Tab'!$E$24*(1+'Assumptions Tab'!$E$26)^(E$4-'Assumptions Tab'!$E$25)","v":0.01},{"$f":"'Assumptions Tab'!$E$24*(1+'Assumptions Tab'!$E$26)^(F$4-'Assumptions Tab'!$E$25)","v":0.01},{"$f":"'Assumptions Tab'!$E$24*(1+'Assumptions Tab'!$E$26)^(G$4-'Assumptions Tab'!$E$25)","v":0.01},{"$f":"'Assumptions Tab'!$E$24*(1+'Assumptions Tab'!$E$26)^(H$4-'Assumptions Tab'!$E$25)","v":0.01},{"$f":"'Assumptions Tab'!$E$24*(1+'Assumptions Tab'!$E$26)^(I$4-'Assumptions Tab'!$E$25)","v":0.01},{"$f":"'Assumptions Tab'!$E$24*(1+'Assumptions Tab'!$E$26)^(J$4-'Assumptions Tab'!$E$25)","v":0.01},{"$f":"'Assumptions Tab'!$E$24*(1+'Assumptions Tab'!$E$26)^(K$4-'Assumptions Tab'!$E$25)","v":0.01},{"$f":"'Assumptions Tab'!$E$24*(1+'Assumptions Tab'!$E$26)^(L$4-'Assumptions Tab'!$E$25)","v":0.01},{"$f":"'Assumptions Tab'!$E$24*(1+'Assumptions Tab'!$E$26)^(M$4-'Assumptions Tab'!$E$25)","v":0.01},{"$f":"'Assumptions Tab'!$E$24*(1+'Assumptions Tab'!$E$26)^(N$4-'Assumptions Tab'!$E$25)","v":0.01},{"$f":"'Assumptions Tab'!$E$24*(1+'Assumptions Tab'!$E$26)^(O$4-'Assumptions Tab'!$E$25)","v":0.01},{"$f":"'Assumptions Tab'!$E$24*(1+'Assumptions Tab'!$E$26)^(P$4-'Assumptions Tab'!$E$25)","v":0.01},{"$f":"'Assumptions Tab'!$E$24*(1+'Assumptions Tab'!$E$26)^(Q$4-'Assumptions Tab'!$E$25)","v":0.01},{"$f":"'Assumptions Tab'!$E$24*(1+'Assumptions Tab'!$E$26)^(R$4-'Assumptions Tab'!$E$25)","v":0.01},{"$f":"'Assumptions Tab'!$E$24*(1+'Assumptions Tab'!$E$26)^(S$4-'Assumptions Tab'!$E$25)","v":0.01},{"$f":"'Assumptions Tab'!$E$24*(1+'Assumptions Tab'!$E$26)^(T$4-'Assumptions Tab'!$E$25)","v":0.01},{"$f":"'Assumptions Tab'!$E$24*(1+'Assumptions Tab'!$E$26)^(U$4-'Assumptions Tab'!$E$25)","v":0.01},{"$f":"'Assumptions Tab'!$E$24*(1+'Assumptions Tab'!$E$26)^(V$4-'Assumptions Tab'!$E$25)","v":0.01},{"$f":"'Assumptions Tab'!$E$24*(1+'Assumptions Tab'!$E$26)^(W$4-'Assumptions Tab'!$E$25)","v":0.01},{"$f":"'Assumptions Tab'!$E$24*(1+'Assumptions Tab'!$E$26)^(X$4-'Assumptions Tab'!$E$25)","v":0.01},{"$f":"'Assumptions Tab'!$E$24*(1+'Assumptions Tab'!$E$26)^(Y$4-'Assumptions Tab'!$E$25)","v":0.01},{"$f":"'Assumptions Tab'!$E$24*(1+'Assumptions Tab'!$E$26)^(Z$4-'Assumptions Tab'!$E$25)","v":0.01},{"$f":"'Assumptions Tab'!$E$24*(1+'Assumptions Tab'!$E$26)^(AA$4-'Assumptions Tab'!$E$25)","v":0.01},{"$f":"'Assumptions Tab'!$E$24*(1+'Assumptions Tab'!$E$26)^(AB$4-'Assumptions Tab'!$E$25)","v":0.01},{"$f":"'Assumptions Tab'!$E$24*(1+'Assumptions Tab'!$E$26)^(AC$4-'Assumptions Tab'!$E$25)","v":0.01},{"$f":"'Assumptions Tab'!$E$24*(1+'Assumptions Tab'!$E$26)^(AD$4-'Assumptions Tab'!$E$25)","v":0.01},{"$f":"'Assumptions Tab'!$E$24*(1+'Assumptions Tab'!$E$26)^(AE$4-'Assumptions Tab'!$E$25)","v":0.01},{"$f":"'Assumptions Tab'!$E$24*(1+'Assumptions Tab'!$E$26)^(AF$4-'Assumptions Tab'!$E$25)","v":0.01},{"$f":"'Assumptions Tab'!$E$24*(1+'Assumptions Tab'!$E$26)^(AG$4-'Assumptions Tab'!$E$25)","v":0.01},{"$f":"'Assumptions Tab'!$E$24*(1+'Assumptions Tab'!$E$26)^(AH$4-'Assumptions Tab'!$E$25)","v":0.01},{"$f":"'Assumptions Tab'!$E$24*(1+'Assumptions Tab'!$E$26)^(AI$4-'Assumptions Tab'!$E$25)","v":0.01},{"$f":"'Assumptions Tab'!$E$24*(1+'Assumptions Tab'!$E$26)^(AJ$4-'Assumptions Tab'!$E$25)","v":0.01},{"$f":"'Assumptions Tab'!$E$24*(1+'Assumptions Tab'!$E$26)^(AK$4-'Assumptions Tab'!$E$25)","v":0.01},{"$f":"'Assumptions Tab'!$E$24*(1+'Assumptions Tab'!$E$26)^(AL$4-'Assumptions Tab'!$E$25)","v":0.01},{"$f":"'Assumptions Tab'!$E$24*(1+'Assumptions Tab'!$E$26)^(AM$4-'Assumptions Tab'!$E$25)","v":0.01},{"$f":"'Assumptions Tab'!$E$24*(1+'Assumptions Tab'!$E$26)^(AN$4-'Assumptions Tab'!$E$25)","v":0.01},{"$f":"'Assumptions Tab'!$E$24*(1+'Assumptions Tab'!$E$26)^(AO$4-'Assumptions Tab'!$E$25)","v":0.01},{"$f":"'Assumptions Tab'!$E$24*(1+'Assumptions Tab'!$E$26)^(AP$4-'Assumptions Tab'!$E$25)","v":0.01}]
[null,"Non-Tolled Cost",{"$f":"C9*C10","v":{"$error":"#DIV/0!"}},{"$f":"D9*D10","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,"Tolled EL VMT",{"$f":"C5-C7","v":{"$error":"#DIV/0!"}},{"$f":"D5-D7","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,"Tolled EL Trips",{"$f":"C12/C6","v":{"$error":"#DIV/0!"}},{"$f":"D12/D6","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,"Tolled ETC Trips",{"$f":"C$13*VLOOKUP(C4,'Assumptions Tab'!$C$65:$F$125,2,TRUE)","v":{"$error":"#DIV/0!"}},{"$f":"D$13*VLOOKUP(D4,'Assumptions Tab'!$C$65:$F$125,2,TRUE)","v":{"$error":"#DIV/0!"}},{"$f":"E$13*VLOOKUP(E4,'Assumptions Tab'!$C$65:$F$125,2,TRUE)","v":{"$error":"#DIV/0!"}},{"$f":"F$13*VLOOKUP(F4,'Assumptions Tab'!$C$65:$F$125,2,TRUE)","v":{"$error":"#DIV/0!"}},{"$f":"G$13*VLOOKUP(G4,'Assumptions Tab'!$C$65:$F$125,2,TRUE)","v":{"$error":"#DIV/0!"}},{"$f":"H$13*VLOOKUP(H4,'Assumptions Tab'!$C$65:$F$125,2,TRUE)","v":{"$error":"#DIV/0!"}},{"$f":"I$13*VLOOKUP(I4,'Assumptions Tab'!$C$65:$F$125,2,TRUE)","v":{"$error":"#DIV/0!"}},{"$f":"J$13*VLOOKUP(J4,'Assumptions Tab'!$C$65:$F$125,2,TRUE)","v":{"$error":"#DIV/0!"}},{"$f":"K$13*VLOOKUP(K4,'Assumptions Tab'!$C$65:$F$125,2,TRUE)","v":{"$error":"#DIV/0!"}},{"$f":"L$13*VLOOKUP(L4,'Assumptions Tab'!$C$65:$F$125,2,TRUE)","v":{"$error":"#DIV/0!"}},{"$f":"M$13*VLOOKUP(M4,'Assumptions Tab'!$C$65:$F$125,2,TRUE)","v":{"$error":"#DIV/0!"}},{"$f":"N$13*VLOOKUP(N4,'Assumptions Tab'!$C$65:$F$125,2,TRUE)","v":{"$error":"#DIV/0!"}},{"$f":"O$13*VLOOKUP(O4,'Assumptions Tab'!$C$65:$F$125,2,TRUE)","v":{"$error":"#DIV/0!"}},{"$f":"P$13*VLOOKUP(P4,'Assumptions Tab'!$C$65:$F$125,2,TRUE)","v":{"$error":"#DIV/0!"}},{"$f":"Q$13*VLOOKUP(Q4,'Assumptions Tab'!$C$65:$F$125,2,TRUE)","v":{"$error":"#DIV/0!"}},{"$f":"R$13*VLOOKUP(R4,'Assumptions Tab'!$C$65:$F$125,2,TRUE)","v":{"$error":"#DIV/0!"}},{"$f":"S$13*VLOOKUP(S4,'Assumptions Tab'!$C$65:$F$125,2,TRUE)","v":{"$error":"#DIV/0!"}},{"$f":"T$13*VLOOKUP(T4,'Assumptions Tab'!$C$65:$F$125,2,TRUE)","v":{"$error":"#DIV/0!"}},{"$f":"U$13*VLOOKUP(U4,'Assumptions Tab'!$C$65:$F$125,2,TRUE)","v":{"$error":"#DIV/0!"}},{"$f":"V$13*VLOOKUP(V4,'Assumptions Tab'!$C$65:$F$125,2,TRUE)","v":{"$error":"#DIV/0!"}},{"$f":"W$13*VLOOKUP(W4,'Assumptions Tab'!$C$65:$F$125,2,TRUE)","v":{"$error":"#DIV/0!"}},{"$f":"X$13*VLOOKUP(X4,'Assumptions Tab'!$C$65:$F$125,2,TRUE)","v":{"$error":"#DIV/0!"}},{"$f":"Y$13*VLOOKUP(Y4,'Assumptions Tab'!$C$65:$F$125,2,TRUE)","v":{"$error":"#DIV/0!"}},{"$f":"Z$13*VLOOKUP(Z4,'Assumptions Tab'!$C$65:$F$125,2,TRUE)","v":{"$error":"#DIV/0!"}},{"$f":"AA$13*VLOOKUP(AA4,'Assumptions Tab'!$C$65:$F$125,2,TRUE)","v":{"$error":"#DIV/0!"}},{"$f":"AB$13*VLOOKUP(AB4,'Assumptions Tab'!$C$65:$F$125,2,TRUE)","v":{"$error":"#DIV/0!"}},{"$f":"AC$13*VLOOKUP(AC4,'Assumptions Tab'!$C$65:$F$125,2,TRUE)","v":{"$error":"#DIV/0!"}},{"$f":"AD$13*VLOOKUP(AD4,'Assumptions Tab'!$C$65:$F$125,2,TRUE)","v":{"$error":"#DIV/0!"}},{"$f":"AE$13*VLOOKUP(AE4,'Assumptions Tab'!$C$65:$F$125,2,TRUE)","v":{"$error":"#DIV/0!"}},{"$f":"AF$13*VLOOKUP(AF4,'Assumptions Tab'!$C$65:$F$125,2,TRUE)","v":{"$error":"#DIV/0!"}},{"$f":"AG$13*VLOOKUP(AG4,'Assumptions Tab'!$C$65:$F$125,2,TRUE)","v":{"$error":"#DIV/0!"}},{"$f":"AH$13*VLOOKUP(AH4,'Assumptions Tab'!$C$65:$F$125,2,TRUE)","v":{"$error":"#DIV/0!"}},{"$f":"AI$13*VLOOKUP(AI4,'Assumptions Tab'!$C$65:$F$125,2,TRUE)","v":{"$error":"#DIV/0!"}},{"$f":"AJ$13*VLOOKUP(AJ4,'Assumptions Tab'!$C$65:$F$125,2,TRUE)","v":{"$error":"#DIV/0!"}},{"$f":"AK$13*VLOOKUP(AK4,'Assumptions Tab'!$C$65:$F$125,2,TRUE)","v":{"$error":"#DIV/0!"}},{"$f":"AL$13*VLOOKUP(AL4,'Assumptions Tab'!$C$65:$F$125,2,TRUE)","v":{"$error":"#DIV/0!"}},{"$f":"AM$13*VLOOKUP(AM4,'Assumptions Tab'!$C$65:$F$125,2,TRUE)","v":{"$error":"#DIV/0!"}},{"$f":"AN$13*VLOOKUP(AN4,'Assumptions Tab'!$C$65:$F$125,2,TRUE)","v":{"$error":"#DIV/0!"}},{"$f":"AO$13*VLOOKUP(AO4,'Assumptions Tab'!$C$65:$F$125,2,TRUE)","v":{"$error":"#DIV/0!"}},{"$f":"AP$13*VLOOKUP(AP4,'Assumptions Tab'!$C$65:$F$125,2,TRUE)","v":{"$error":"#DIV/0!"}}]
[null,"Tolled ETC Tx",{"$f":"C14*'Assumptions Tab'!$D$140","v":{"$error":"#DIV/0!"}},{"$f":"D14*'Assumptions Tab'!$D$140","v":{"$error":"#DIV/0!"}},{"$f":"E14*'Assumptions Tab'!$D$140","v":{"$error":"#DIV/0!"}},{"$f":"F14*'Assumptions Tab'!$D$140","v":{"$error":"#DIV/0!"}},{"$f":"G14*'Assumptions Tab'!$D$140","v":{"$error":"#DIV/0!"}},{"$f":"H14*'Assumptions Tab'!$D$140","v":{"$error":"#DIV/0!"}},{"$f":"I14*'Assumptions Tab'!$D$140","v":{"$error":"#DIV/0!"}},{"$f":"J14*'Assumptions Tab'!$D$140","v":{"$error":"#DIV/0!"}},{"$f":"K14*'Assumptions Tab'!$D$140","v":{"$error":"#DIV/0!"}},{"$f":"L14*'Assumptions Tab'!$D$140","v":{"$error":"#DIV/0!"}},{"$f":"M14*'Assumptions Tab'!$D$140","v":{"$error":"#DIV/0!"}},{"$f":"N14*'Assumptions Tab'!$D$140","v":{"$error":"#DIV/0!"}},{"$f":"O14*'Assumptions Tab'!$D$140","v":{"$error":"#DIV/0!"}},{"$f":"P14*'Assumptions Tab'!$D$140","v":{"$error":"#DIV/0!"}},{"$f":"Q14*'Assumptions Tab'!$D$140","v":{"$error":"#DIV/0!"}},{"$f":"R14*'Assumptions Tab'!$D$140","v":{"$error":"#DIV/0!"}},{"$f":"S14*'Assumptions Tab'!$D$140","v":{"$error":"#DIV/0!"}},{"$f":"T14*'Assumptions Tab'!$D$140","v":{"$error":"#DIV/0!"}},{"$f":"U14*'Assumptions Tab'!$D$140","v":{"$error":"#DIV/0!"}},{"$f":"V14*'Assumptions Tab'!$D$140","v":{"$error":"#DIV/0!"}},{"$f":"W14*'Assumptions Tab'!$D$140","v":{"$error":"#DIV/0!"}},{"$f":"X14*'Assumptions Tab'!$D$140","v":{"$error":"#DIV/0!"}},{"$f":"Y14*'Assumptions Tab'!$D$140","v":{"$error":"#DIV/0!"}},{"$f":"Z14*'Assumptions Tab'!$D$140","v":{"$error":"#DIV/0!"}},{"$f":"AA14*'Assumptions Tab'!$D$140","v":{"$error":"#DIV/0!"}},{"$f":"AB14*'Assumptions Tab'!$D$140","v":{"$error":"#DIV/0!"}},{"$f":"AC14*'Assumptions Tab'!$D$140","v":{"$error":"#DIV/0!"}},{"$f":"AD14*'Assumptions Tab'!$D$140","v":{"$error":"#DIV/0!"}},{"$f":"AE14*'Assumptions Tab'!$D$140","v":{"$error":"#DIV/0!"}},{"$f":"AF14*'Assumptions Tab'!$D$140","v":{"$error":"#DIV/0!"}},{"$f":"AG14*'Assumptions Tab'!$D$140","v":{"$error":"#DIV/0!"}},{"$f":"AH14*'Assumptions Tab'!$D$140","v":{"$error":"#DIV/0!"}},{"$f":"AI14*'Assumptions Tab'!$D$140","v":{"$error":"#DIV/0!"}},{"$f":"AJ14*'Assumptions Tab'!$D$140","v":{"$error":"#DIV/0!"}},{"$f":"AK14*'Assumptions Tab'!$D$140","v":{"$error":"#DIV/0!"}},{"$f":"AL14*'Assumptions Tab'!$D$140","v":{"$error":"#DIV/0!"}},{"$f":"AM14*'Assumptions Tab'!$D$140","v":{"$error":"#DIV/0!"}},{"$f":"AN14*'Assumptions Tab'!$D$140","v":{"$error":"#DIV/0!"}},{"$f":"AO14*'Assumptions Tab'!$D$140","v":{"$error":"#DIV/0!"}},{"$f":"AP14*'Assumptions Tab'!$D$140","v":{"$error":"#DIV/0!"}}]
[null,"ETC cost/tx",{"$f":"'Assumptions Tab'!$E$21*(1+'Assumptions Tab'!$E$26)^(C$4-'Assumptions Tab'!$E$25)","v":0.15},{"$f":"'Assumptions Tab'!$E$21*(1+'Assumptions Tab'!$E$26)^(D$4-'Assumptions Tab'!$E$25)","v":0.15},{"$f":"'Assumptions Tab'!$E$21*(1+'Assumptions Tab'!$E$26)^(E$4-'Assumptions Tab'!$E$25)","v":0.15},{"$f":"'Assumptions Tab'!$E$21*(1+'Assumptions Tab'!$E$26)^(F$4-'Assumptions Tab'!$E$25)","v":0.15},{"$f":"'Assumptions Tab'!$E$21*(1+'Assumptions Tab'!$E$26)^(G$4-'Assumptions Tab'!$E$25)","v":0.15},{"$f":"'Assumptions Tab'!$E$21*(1+'Assumptions Tab'!$E$26)^(H$4-'Assumptions Tab'!$E$25)","v":0.15},{"$f":"'Assumptions Tab'!$E$21*(1+'Assumptions Tab'!$E$26)^(I$4-'Assumptions Tab'!$E$25)","v":0.15},{"$f":"'Assumptions Tab'!$E$21*(1+'Assumptions Tab'!$E$26)^(J$4-'Assumptions Tab'!$E$25)","v":0.15},{"$f":"'Assumptions Tab'!$E$21*(1+'Assumptions Tab'!$E$26)^(K$4-'Assumptions Tab'!$E$25)","v":0.15},{"$f":"'Assumptions Tab'!$E$21*(1+'Assumptions Tab'!$E$26)^(L$4-'Assumptions Tab'!$E$25)","v":0.15},{"$f":"'Assumptions Tab'!$E$21*(1+'Assumptions Tab'!$E$26)^(M$4-'Assumptions Tab'!$E$25)","v":0.15},{"$f":"'Assumptions Tab'!$E$21*(1+'Assumptions Tab'!$E$26)^(N$4-'Assumptions Tab'!$E$25)","v":0.15},{"$f":"'Assumptions Tab'!$E$21*(1+'Assumptions Tab'!$E$26)^(O$4-'Assumptions Tab'!$E$25)","v":0.15},{"$f":"'Assumptions Tab'!$E$21*(1+'Assumptions Tab'!$E$26)^(P$4-'Assumptions Tab'!$E$25)","v":0.15},{"$f":"'Assumptions Tab'!$E$21*(1+'Assumptions Tab'!$E$26)^(Q$4-'Assumptions Tab'!$E$25)","v":0.15},{"$f":"'Assumptions Tab'!$E$21*(1+'Assumptions Tab'!$E$26)^(R$4-'Assumptions Tab'!$E$25)","v":0.15},{"$f":"'Assumptions Tab'!$E$21*(1+'Assumptions Tab'!$E$26)^(S$4-'Assumptions Tab'!$E$25)","v":0.15},{"$f":"'Assumptions Tab'!$E$21*(1+'Assumptions Tab'!$E$26)^(T$4-'Assumptions Tab'!$E$25)","v":0.15},{"$f":"'Assumptions Tab'!$E$21*(1+'Assumptions Tab'!$E$26)^(U$4-'Assumptions Tab'!$E$25)","v":0.15},{"$f":"'Assumptions Tab'!$E$21*(1+'Assumptions Tab'!$E$26)^(V$4-'Assumptions Tab'!$E$25)","v":0.15},{"$f":"'Assumptions Tab'!$E$21*(1+'Assumptions Tab'!$E$26)^(W$4-'Assumptions Tab'!$E$25)","v":0.15},{"$f":"'Assumptions Tab'!$E$21*(1+'Assumptions Tab'!$E$26)^(X$4-'Assumptions Tab'!$E$25)","v":0.15},{"$f":"'Assumptions Tab'!$E$21*(1+'Assumptions Tab'!$E$26)^(Y$4-'Assumptions Tab'!$E$25)","v":0.15},{"$f":"'Assumptions Tab'!$E$21*(1+'Assumptions Tab'!$E$26)^(Z$4-'Assumptions Tab'!$E$25)","v":0.15},{"$f":"'Assumptions Tab'!$E$21*(1+'Assumptions Tab'!$E$26)^(AA$4-'Assumptions Tab'!$E$25)","v":0.15},{"$f":"'Assumptions Tab'!$E$21*(1+'Assumptions Tab'!$E$26)^(AB$4-'Assumptions Tab'!$E$25)","v":0.15},{"$f":"'Assumptions Tab'!$E$21*(1+'Assumptions Tab'!$E$26)^(AC$4-'Assumptions Tab'!$E$25)","v":0.15},{"$f":"'Assumptions Tab'!$E$21*(1+'Assumptions Tab'!$E$26)^(AD$4-'Assumptions Tab'!$E$25)","v":0.15},{"$f":"'Assumptions Tab'!$E$21*(1+'Assumptions Tab'!$E$26)^(AE$4-'Assumptions Tab'!$E$25)","v":0.15},{"$f":"'Assumptions Tab'!$E$21*(1+'Assumptions Tab'!$E$26)^(AF$4-'Assumptions Tab'!$E$25)","v":0.15},{"$f":"'Assumptions Tab'!$E$21*(1+'Assumptions Tab'!$E$26)^(AG$4-'Assumptions Tab'!$E$25)","v":0.15},{"$f":"'Assumptions Tab'!$E$21*(1+'Assumptions Tab'!$E$26)^(AH$4-'Assumptions Tab'!$E$25)","v":0.15},{"$f":"'Assumptions Tab'!$E$21*(1+'Assumptions Tab'!$E$26)^(AI$4-'Assumptions Tab'!$E$25)","v":0.15},{"$f":"'Assumptions Tab'!$E$21*(1+'Assumptions Tab'!$E$26)^(AJ$4-'Assumptions Tab'!$E$25)","v":0.15},{"$f":"'Assumptions Tab'!$E$21*(1+'Assumptions Tab'!$E$26)^(AK$4-'Assumptions Tab'!$E$25)","v":0.15},{"$f":"'Assumptions Tab'!$E$21*(1+'Assumptions Tab'!$E$26)^(AL$4-'Assumptions Tab'!$E$25)","v":0.15},{"$f":"'Assumptions Tab'!$E$21*(1+'Assumptions Tab'!$E$26)^(AM$4-'Assumptions Tab'!$E$25)","v":0.15},{"$f":"'Assumptions Tab'!$E$21*(1+'Assumptions Tab'!$E$26)^(AN$4-'Assumptions Tab'!$E$25)","v":0.15},{"$f":"'Assumptions Tab'!$E$21*(1+'Assumptions Tab'!$E$26)^(AO$4-'Assumptions Tab'!$E$25)","v":0.15},{"$f":"'Assumptions Tab'!$E$21*(1+'Assumptions Tab'!$E$26)^(AP$4-'Assumptions Tab'!$E$25)","v":0.15}]
[null,"ETC Processing Cost",{"$f":"C15*C16","v":{"$error":"#DIV/0!"}},{"$f":"D15*D16","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,"Tolled i-toll Trips",{"$f":"C$13*VLOOKUP(C4,'Assumptions Tab'!$C$65:$F$125,3,TRUE)","v":{"$error":"#DIV/0!"}},{"$f":"D$13*VLOOKUP(D4,'Assumptions Tab'!$C$65:$F$125,3,TRUE)","v":{"$error":"#DIV/0!"}},{"$f":"E$13*VLOOKUP(E4,'Assumptions Tab'!$C$65:$F$125,3,TRUE)","v":{"$error":"#DIV/0!"}},{"$f":"F$13*VLOOKUP(F4,'Assumptions Tab'!$C$65:$F$125,3,TRUE)","v":{"$error":"#DIV/0!"}},{"$f":"G$13*VLOOKUP(G4,'Assumptions Tab'!$C$65:$F$125,3,TRUE)","v":{"$error":"#DIV/0!"}},{"$f":"H$13*VLOOKUP(H4,'Assumptions Tab'!$C$65:$F$125,3,TRUE)","v":{"$error":"#DIV/0!"}},{"$f":"I$13*VLOOKUP(I4,'Assumptions Tab'!$C$65:$F$125,3,TRUE)","v":{"$error":"#DIV/0!"}},{"$f":"J$13*VLOOKUP(J4,'Assumptions Tab'!$C$65:$F$125,3,TRUE)","v":{"$error":"#DIV/0!"}},{"$f":"K$13*VLOOKUP(K4,'Assumptions Tab'!$C$65:$F$125,3,TRUE)","v":{"$error":"#DIV/0!"}},{"$f":"L$13*VLOOKUP(L4,'Assumptions Tab'!$C$65:$F$125,3,TRUE)","v":{"$error":"#DIV/0!"}},{"$f":"M$13*VLOOKUP(M4,'Assumptions Tab'!$C$65:$F$125,3,TRUE)","v":{"$error":"#DIV/0!"}},{"$f":"N$13*VLOOKUP(N4,'Assumptions Tab'!$C$65:$F$125,3,TRUE)","v":{"$error":"#DIV/0!"}},{"$f":"O$13*VLOOKUP(O4,'Assumptions Tab'!$C$65:$F$125,3,TRUE)","v":{"$error":"#DIV/0!"}},{"$f":"P$13*VLOOKUP(P4,'Assumptions Tab'!$C$65:$F$125,3,TRUE)","v":{"$error":"#DIV/0!"}},{"$f":"Q$13*VLOOKUP(Q4,'Assumptions Tab'!$C$65:$F$125,3,TRUE)","v":{"$error":"#DIV/0!"}},{"$f":"R$13*VLOOKUP(R4,'Assumptions Tab'!$C$65:$F$125,3,TRUE)","v":{"$error":"#DIV/0!"}},{"$f":"S$13*VLOOKUP(S4,'Assumptions Tab'!$C$65:$F$125,3,TRUE)","v":{"$error":"#DIV/0!"}},{"$f":"T$13*VLOOKUP(T4,'Assumptions Tab'!$C$65:$F$125,3,TRUE)","v":{"$error":"#DIV/0!"}},{"$f":"U$13*VLOOKUP(U4,'Assumptions Tab'!$C$65:$F$125,3,TRUE)","v":{"$error":"#DIV/0!"}},{"$f":"V$13*VLOOKUP(V4,'Assumptions Tab'!$C$65:$F$125,3,TRUE)","v":{"$error":"#DIV/0!"}},{"$f":"W$13*VLOOKUP(W4,'Assumptions Tab'!$C$65:$F$125,3,TRUE)","v":{"$error":"#DIV/0!"}},{"$f":"X$13*VLOOKUP(X4,'Assumptions Tab'!$C$65:$F$125,3,TRUE)","v":{"$error":"#DIV/0!"}},{"$f":"Y$13*VLOOKUP(Y4,'Assumptions Tab'!$C$65:$F$125,3,TRUE)","v":{"$error":"#DIV/0!"}},{"$f":"Z$13*VLOOKUP(Z4,'Assumptions Tab'!$C$65:$F$125,3,TRUE)","v":{"$error":"#DIV/0!"}},{"$f":"AA$13*VLOOKUP(AA4,'Assumptions Tab'!$C$65:$F$125,3,TRUE)","v":{"$error":"#DIV/0!"}},{"$f":"AB$13*VLOOKUP(AB4,'Assumptions Tab'!$C$65:$F$125,3,TRUE)","v":{"$error":"#DIV/0!"}},{"$f":"AC$13*VLOOKUP(AC4,'Assumptions Tab'!$C$65:$F$125,3,TRUE)","v":{"$error":"#DIV/0!"}},{"$f":"AD$13*VLOOKUP(AD4,'Assumptions Tab'!$C$65:$F$125,3,TRUE)","v":{"$error":"#DIV/0!"}},{"$f":"AE$13*VLOOKUP(AE4,'Assumptions Tab'!$C$65:$F$125,3,TRUE)","v":{"$error":"#DIV/0!"}},{"$f":"AF$13*VLOOKUP(AF4,'Assumptions Tab'!$C$65:$F$125,3,TRUE)","v":{"$error":"#DIV/0!"}},{"$f":"AG$13*VLOOKUP(AG4,'Assumptions Tab'!$C$65:$F$125,3,TRUE)","v":{"$error":"#DIV/0!"}},{"$f":"AH$13*VLOOKUP(AH4,'Assumptions Tab'!$C$65:$F$125,3,TRUE)","v":{"$error":"#DIV/0!"}},{"$f":"AI$13*VLOOKUP(AI4,'Assumptions Tab'!$C$65:$F$125,3,TRUE)","v":{"$error":"#DIV/0!"}},{"$f":"AJ$13*VLOOKUP(AJ4,'Assumptions Tab'!$C$65:$F$125,3,TRUE)","v":{"$error":"#DIV/0!"}},{"$f":"AK$13*VLOOKUP(AK4,'Assumptions Tab'!$C$65:$F$125,3,TRUE)","v":{"$error":"#DIV/0!"}},{"$f":"AL$13*VLOOKUP(AL4,'Assumptions Tab'!$C$65:$F$125,3,TRUE)","v":{"$error":"#DIV/0!"}},{"$f":"AM$13*VLOOKUP(AM4,'Assumptions Tab'!$C$65:$F$125,3,TRUE)","v":{"$error":"#DIV/0!"}},{"$f":"AN$13*VLOOKUP(AN4,'Assumptions Tab'!$C$65:$F$125,3,TRUE)","v":{"$error":"#DIV/0!"}},{"$f":"AO$13*VLOOKUP(AO4,'Assumptions Tab'!$C$65:$F$125,3,TRUE)","v":{"$error":"#DIV/0!"}},{"$f":"AP$13*VLOOKUP(AP4,'Assumptions Tab'!$C$65:$F$125,3,TRUE)","v":{"$error":"#DIV/0!"}}]
[null,"Tolled i-toll Tx",{"$f":"C18*'Assumptions Tab'!$D$140","v":{"$error":"#DIV/0!"}},{"$f":"D18*'Assumptions Tab'!$D$140","v":{"$error":"#DIV/0!"}},{"$f":"E18*'Assumptions Tab'!$D$140","v":{"$error":"#DIV/0!"}},{"$f":"F18*'Assumptions Tab'!$D$140","v":{"$error":"#DIV/0!"}},{"$f":"G18*'Assumptions Tab'!$D$140","v":{"$error":"#DIV/0!"}},{"$f":"H18*'Assumptions Tab'!$D$140","v":{"$error":"#DIV/0!"}},{"$f":"I18*'Assumptions Tab'!$D$140","v":{"$error":"#DIV/0!"}},{"$f":"J18*'Assumptions Tab'!$D$140","v":{"$error":"#DIV/0!"}},{"$f":"K18*'Assumptions Tab'!$D$140","v":{"$error":"#DIV/0!"}},{"$f":"L18*'Assumptions Tab'!$D$140","v":{"$error":"#DIV/0!"}},{"$f":"M18*'Assumptions Tab'!$D$140","v":{"$error":"#DIV/0!"}},{"$f":"N18*'Assumptions Tab'!$D$140","v":{"$error":"#DIV/0!"}},{"$f":"O18*'Assumptions Tab'!$D$140","v":{"$error":"#DIV/0!"}},{"$f":"P18*'Assumptions Tab'!$D$140","v":{"$error":"#DIV/0!"}},{"$f":"Q18*'Assumptions Tab'!$D$140","v":{"$error":"#DIV/0!"}},{"$f":"R18*'Assumptions Tab'!$D$140","v":{"$error":"#DIV/0!"}},{"$f":"S18*'Assumptions Tab'!$D$140","v":{"$error":"#DIV/0!"}},{"$f":"T18*'Assumptions Tab'!$D$140","v":{"$error":"#DIV/0!"}},{"$f":"U18*'Assumptions Tab'!$D$140","v":{"$error":"#DIV/0!"}},{"$f":"V18*'Assumptions Tab'!$D$140","v":{"$error":"#DIV/0!"}},{"$f":"W18*'Assumptions Tab'!$D$140","v":{"$error":"#DIV/0!"}},{"$f":"X18*'Assumptions Tab'!$D$140","v":{"$error":"#DIV/0!"}},{"$f":"Y18*'Assumptions Tab'!$D$140","v":{"$error":"#DIV/0!"}},{"$f":"Z18*'Assumptions Tab'!$D$140","v":{"$error":"#DIV/0!"}},{"$f":"AA18*'Assumptions Tab'!$D$140","v":{"$error":"#DIV/0!"}},{"$f":"AB18*'Assumptions Tab'!$D$140","v":{"$error":"#DIV/0!"}},{"$f":"AC18*'Assumptions Tab'!$D$140","v":{"$error":"#DIV/0!"}},{"$f":"AD18*'Assumptions Tab'!$D$140","v":{"$error":"#DIV/0!"}},{"$f":"AE18*'Assumptions Tab'!$D$140","v":{"$error":"#DIV/0!"}},{"$f":"AF18*'Assumptions Tab'!$D$140","v":{"$error":"#DIV/0!"}},{"$f":"AG18*'Assumptions Tab'!$D$140","v":{"$error":"#DIV/0!"}},{"$f":"AH18*'Assumptions Tab'!$D$140","v":{"$error":"#DIV/0!"}},{"$f":"AI18*'Assumptions Tab'!$D$140","v":{"$error":"#DIV/0!"}},{"$f":"AJ18*'Assumptions Tab'!$D$140","v":{"$error":"#DIV/0!"}},{"$f":"AK18*'Assumptions Tab'!$D$140","v":{"$error":"#DIV/0!"}},{"$f":"AL18*'Assumptions Tab'!$D$140","v":{"$error":"#DIV/0!"}},{"$f":"AM18*'Assumptions Tab'!$D$140","v":{"$error":"#DIV/0!"}},{"$f":"AN18*'Assumptions Tab'!$D$140","v":{"$error":"#DIV/0!"}},{"$f":"AO18*'Assumptions Tab'!$D$140","v":{"$error":"#DIV/0!"}},{"$f":"AP18*'Assumptions Tab'!$D$140","v":{"$error":"#DIV/0!"}}]
[null,"i-toll cost/trip",{"$f":"'Assumptions Tab'!$E$22*(1+'Assumptions Tab'!$E$26)^(C$4-'Assumptions Tab'!$E$25)","v":0.25},{"$f":"'Assumptions Tab'!$E$22*(1+'Assumptions Tab'!$E$26)^(D$4-'Assumptions Tab'!$E$25)","v":0.25},{"$f":"'Assumptions Tab'!$E$22*(1+'Assumptions Tab'!$E$26)^(E$4-'Assumptions Tab'!$E$25)","v":0.25},{"$f":"'Assumptions Tab'!$E$22*(1+'Assumptions Tab'!$E$26)^(F$4-'Assumptions Tab'!$E$25)","v":0.25},{"$f":"'Assumptions Tab'!$E$22*(1+'Assumptions Tab'!$E$26)^(G$4-'Assumptions Tab'!$E$25)","v":0.25},{"$f":"'Assumptions Tab'!$E$22*(1+'Assumptions Tab'!$E$26)^(H$4-'Assumptions Tab'!$E$25)","v":0.25},{"$f":"'Assumptions Tab'!$E$22*(1+'Assumptions Tab'!$E$26)^(I$4-'Assumptions Tab'!$E$25)","v":0.25},{"$f":"'Assumptions Tab'!$E$22*(1+'Assumptions Tab'!$E$26)^(J$4-'Assumptions Tab'!$E$25)","v":0.25},{"$f":"'Assumptions Tab'!$E$22*(1+'Assumptions Tab'!$E$26)^(K$4-'Assumptions Tab'!$E$25)","v":0.25},{"$f":"'Assumptions Tab'!$E$22*(1+'Assumptions Tab'!$E$26)^(L$4-'Assumptions Tab'!$E$25)","v":0.25},{"$f":"'Assumptions Tab'!$E$22*(1+'Assumptions Tab'!$E$26)^(M$4-'Assumptions Tab'!$E$25)","v":0.25},{"$f":"'Assumptions Tab'!$E$22*(1+'Assumptions Tab'!$E$26)^(N$4-'Assumptions Tab'!$E$25)","v":0.25},{"$f":"'Assumptions Tab'!$E$22*(1+'Assumptions Tab'!$E$26)^(O$4-'Assumptions Tab'!$E$25)","v":0.25},{"$f":"'Assumptions Tab'!$E$22*(1+'Assumptions Tab'!$E$26)^(P$4-'Assumptions Tab'!$E$25)","v":0.25},{"$f":"'Assumptions Tab'!$E$22*(1+'Assumptions Tab'!$E$26)^(Q$4-'Assumptions Tab'!$E$25)","v":0.25},{"$f":"'Assumptions Tab'!$E$22*(1+'Assumptions Tab'!$E$26)^(R$4-'Assumptions Tab'!$E$25)","v":0.25},{"$f":"'Assumptions Tab'!$E$22*(1+'Assumptions Tab'!$E$26)^(S$4-'Assumptions Tab'!$E$25)","v":0.25},{"$f":"'Assumptions Tab'!$E$22*(1+'Assumptions Tab'!$E$26)^(T$4-'Assumptions Tab'!$E$25)","v":0.25},{"$f":"'Assumptions Tab'!$E$22*(1+'Assumptions Tab'!$E$26)^(U$4-'Assumptions Tab'!$E$25)","v":0.25},{"$f":"'Assumptions Tab'!$E$22*(1+'Assumptions Tab'!$E$26)^(V$4-'Assumptions Tab'!$E$25)","v":0.25},{"$f":"'Assumptions Tab'!$E$22*(1+'Assumptions Tab'!$E$26)^(W$4-'Assumptions Tab'!$E$25)","v":0.25},{"$f":"'Assumptions Tab'!$E$22*(1+'Assumptions Tab'!$E$26)^(X$4-'Assumptions Tab'!$E$25)","v":0.25},{"$f":"'Assumptions Tab'!$E$22*(1+'Assumptions Tab'!$E$26)^(Y$4-'Assumptions Tab'!$E$25)","v":0.25},{"$f":"'Assumptions Tab'!$E$22*(1+'Assumptions Tab'!$E$26)^(Z$4-'Assumptions Tab'!$E$25)","v":0.25},{"$f":"'Assumptions Tab'!$E$22*(1+'Assumptions Tab'!$E$26)^(AA$4-'Assumptions Tab'!$E$25)","v":0.25},{"$f":"'Assumptions Tab'!$E$22*(1+'Assumptions Tab'!$E$26)^(AB$4-'Assumptions Tab'!$E$25)","v":0.25},{"$f":"'Assumptions Tab'!$E$22*(1+'Assumptions Tab'!$E$26)^(AC$4-'Assumptions Tab'!$E$25)","v":0.25},{"$f":"'Assumptions Tab'!$E$22*(1+'Assumptions Tab'!$E$26)^(AD$4-'Assumptions Tab'!$E$25)","v":0.25},{"$f":"'Assumptions Tab'!$E$22*(1+'Assumptions Tab'!$E$26)^(AE$4-'Assumptions Tab'!$E$25)","v":0.25},{"$f":"'Assumptions Tab'!$E$22*(1+'Assumptions Tab'!$E$26)^(AF$4-'Assumptions Tab'!$E$25)","v":0.25},{"$f":"'Assumptions Tab'!$E$22*(1+'Assumptions Tab'!$E$26)^(AG$4-'Assumptions Tab'!$E$25)","v":0.25},{"$f":"'Assumptions Tab'!$E$22*(1+'Assumptions Tab'!$E$26)^(AH$4-'Assumptions Tab'!$E$25)","v":0.25},{"$f":"'Assumptions Tab'!$E$22*(1+'Assumptions Tab'!$E$26)^(AI$4-'Assumptions Tab'!$E$25)","v":0.25},{"$f":"'Assumptions Tab'!$E$22*(1+'Assumptions Tab'!$E$26)^(AJ$4-'Assumptions Tab'!$E$25)","v":0.25},{"$f":"'Assumptions Tab'!$E$22*(1+'Assumptions Tab'!$E$26)^(AK$4-'Assumptions Tab'!$E$25)","v":0.25},{"$f":"'Assumptions Tab'!$E$22*(1+'Assumptions Tab'!$E$26)^(AL$4-'Assumptions Tab'!$E$25)","v":0.25},{"$f":"'Assumptions Tab'!$E$22*(1+'Assumptions Tab'!$E$26)^(AM$4-'Assumptions Tab'!$E$25)","v":0.25},{"$f":"'Assumptions Tab'!$E$22*(1+'Assumptions Tab'!$E$26)^(AN$4-'Assumptions Tab'!$E$25)","v":0.25},{"$f":"'Assumptions Tab'!$E$22*(1+'Assumptions Tab'!$E$26)^(AO$4-'Assumptions Tab'!$E$25)","v":0.25},{"$f":"'Assumptions Tab'!$E$22*(1+'Assumptions Tab'!$E$26)^(AP$4-'Assumptions Tab'!$E$25)","v":0.25}]
[null,"i-toll Processing Cost",{"$f":"C19*C20","v":{"$error":"#DIV/0!"}},{"$f":"D19*D20","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,"Video Trips",{"$f":"C$13*VLOOKUP(C4,'Assumptions Tab'!$C$65:$F$125,4,TRUE)","v":{"$error":"#DIV/0!"}},{"$f":"D$13*VLOOKUP(D4,'Assumptions Tab'!$C$65:$F$125,4,TRUE)","v":{"$error":"#DIV/0!"}},{"$f":"E$13*VLOOKUP(E4,'Assumptions Tab'!$C$65:$F$125,4,TRUE)","v":{"$error":"#DIV/0!"}},{"$f":"F$13*VLOOKUP(F4,'Assumptions Tab'!$C$65:$F$125,4,TRUE)","v":{"$error":"#DIV/0!"}},{"$f":"G$13*VLOOKUP(G4,'Assumptions Tab'!$C$65:$F$125,4,TRUE)","v":{"$error":"#DIV/0!"}},{"$f":"H$13*VLOOKUP(H4,'Assumptions Tab'!$C$65:$F$125,4,TRUE)","v":{"$error":"#DIV/0!"}},{"$f":"I$13*VLOOKUP(I4,'Assumptions Tab'!$C$65:$F$125,4,TRUE)","v":{"$error":"#DIV/0!"}},{"$f":"J$13*VLOOKUP(J4,'Assumptions Tab'!$C$65:$F$125,4,TRUE)","v":{"$error":"#DIV/0!"}},{"$f":"K$13*VLOOKUP(K4,'Assumptions Tab'!$C$65:$F$125,4,TRUE)","v":{"$error":"#DIV/0!"}},{"$f":"L$13*VLOOKUP(L4,'Assumptions Tab'!$C$65:$F$125,4,TRUE)","v":{"$error":"#DIV/0!"}},{"$f":"M$13*VLOOKUP(M4,'Assumptions Tab'!$C$65:$F$125,4,TRUE)","v":{"$error":"#DIV/0!"}},{"$f":"N$13*VLOOKUP(N4,'Assumptions Tab'!$C$65:$F$125,4,TRUE)","v":{"$error":"#DIV/0!"}},{"$f":"O$13*VLOOKUP(O4,'Assumptions Tab'!$C$65:$F$125,4,TRUE)","v":{"$error":"#DIV/0!"}},{"$f":"P$13*VLOOKUP(P4,'Assumptions Tab'!$C$65:$F$125,4,TRUE)","v":{"$error":"#DIV/0!"}},{"$f":"Q$13*VLOOKUP(Q4,'Assumptions Tab'!$C$65:$F$125,4,TRUE)","v":{"$error":"#DIV/0!"}},{"$f":"R$13*VLOOKUP(R4,'Assumptions Tab'!$C$65:$F$125,4,TRUE)","v":{"$error":"#DIV/0!"}},{"$f":"S$13*VLOOKUP(S4,'Assumptions Tab'!$C$65:$F$125,4,TRUE)","v":{"$error":"#DIV/0!"}},{"$f":"T$13*VLOOKUP(T4,'Assumptions Tab'!$C$65:$F$125,4,TRUE)","v":{"$error":"#DIV/0!"}},{"$f":"U$13*VLOOKUP(U4,'Assumptions Tab'!$C$65:$F$125,4,TRUE)","v":{"$error":"#DIV/0!"}},{"$f":"V$13*VLOOKUP(V4,'Assumptions Tab'!$C$65:$F$125,4,TRUE)","v":{"$error":"#DIV/0!"}},{"$f":"W$13*VLOOKUP(W4,'Assumptions Tab'!$C$65:$F$125,4,TRUE)","v":{"$error":"#DIV/0!"}},{"$f":"X$13*VLOOKUP(X4,'Assumptions Tab'!$C$65:$F$125,4,TRUE)","v":{"$error":"#DIV/0!"}},{"$f":"Y$13*VLOOKUP(Y4,'Assumptions Tab'!$C$65:$F$125,4,TRUE)","v":{"$error":"#DIV/0!"}},{"$f":"Z$13*VLOOKUP(Z4,'Assumptions Tab'!$C$65:$F$125,4,TRUE)","v":{"$error":"#DIV/0!"}},{"$f":"AA$13*VLOOKUP(AA4,'Assumptions Tab'!$C$65:$F$125,4,TRUE)","v":{"$error":"#DIV/0!"}},{"$f":"AB$13*VLOOKUP(AB4,'Assumptions Tab'!$C$65:$F$125,4,TRUE)","v":{"$error":"#DIV/0!"}},{"$f":"AC$13*VLOOKUP(AC4,'Assumptions Tab'!$C$65:$F$125,4,TRUE)","v":{"$error":"#DIV/0!"}},{"$f":"AD$13*VLOOKUP(AD4,'Assumptions Tab'!$C$65:$F$125,4,TRUE)","v":{"$error":"#DIV/0!"}},{"$f":"AE$13*VLOOKUP(AE4,'Assumptions Tab'!$C$65:$F$125,4,TRUE)","v":{"$error":"#DIV/0!"}},{"$f":"AF$13*VLOOKUP(AF4,'Assumptions Tab'!$C$65:$F$125,4,TRUE)","v":{"$error":"#DIV/0!"}},{"$f":"AG$13*VLOOKUP(AG4,'Assumptions Tab'!$C$65:$F$125,4,TRUE)","v":{"$error":"#DIV/0!"}},{"$f":"AH$13*VLOOKUP(AH4,'Assumptions Tab'!$C$65:$F$125,4,TRUE)","v":{"$error":"#DIV/0!"}},{"$f":"AI$13*VLOOKUP(AI4,'Assumptions Tab'!$C$65:$F$125,4,TRUE)","v":{"$error":"#DIV/0!"}},{"$f":"AJ$13*VLOOKUP(AJ4,'Assumptions Tab'!$C$65:$F$125,4,TRUE)","v":{"$error":"#DIV/0!"}},{"$f":"AK$13*VLOOKUP(AK4,'Assumptions Tab'!$C$65:$F$125,4,TRUE)","v":{"$error":"#DIV/0!"}},{"$f":"AL$13*VLOOKUP(AL4,'Assumptions Tab'!$C$65:$F$125,4,TRUE)","v":{"$error":"#DIV/0!"}},{"$f":"AM$13*VLOOKUP(AM4,'Assumptions Tab'!$C$65:$F$125,4,TRUE)","v":{"$error":"#DIV/0!"}},{"$f":"AN$13*VLOOKUP(AN4,'Assumptions Tab'!$C$65:$F$125,4,TRUE)","v":{"$error":"#DIV/0!"}},{"$f":"AO$13*VLOOKUP(AO4,'Assumptions Tab'!$C$65:$F$125,4,TRUE)","v":{"$error":"#DIV/0!"}},{"$f":"AP$13*VLOOKUP(AP4,'Assumptions Tab'!$C$65:$F$125,4,TRUE)","v":{"$error":"#DIV/0!"}}]
[null,"Video Tx",{"$f":"C22*'Assumptions Tab'!$D$140","v":{"$error":"#DIV/0!"}},{"$f":"D22*'Assumptions Tab'!$D$140","v":{"$error":"#DIV/0!"}},{"$f":"E22*'Assumptions Tab'!$D$140","v":{"$error":"#DIV/0!"}},{"$f":"F22*'Assumptions Tab'!$D$140","v":{"$error":"#DIV/0!"}},{"$f":"G22*'Assumptions Tab'!$D$140","v":{"$error":"#DIV/0!"}},{"$f":"H22*'Assumptions Tab'!$D$140","v":{"$error":"#DIV/0!"}},{"$f":"I22*'Assumptions Tab'!$D$140","v":{"$error":"#DIV/0!"}},{"$f":"J22*'Assumptions Tab'!$D$140","v":{"$error":"#DIV/0!"}},{"$f":"K22*'Assumptions Tab'!$D$140","v":{"$error":"#DIV/0!"}},{"$f":"L22*'Assumptions Tab'!$D$140","v":{"$error":"#DIV/0!"}},{"$f":"M22*'Assumptions Tab'!$D$140","v":{"$error":"#DIV/0!"}},{"$f":"N22*'Assumptions Tab'!$D$140","v":{"$error":"#DIV/0!"}},{"$f":"O22*'Assumptions Tab'!$D$140","v":{"$error":"#DIV/0!"}},{"$f":"P22*'Assumptions Tab'!$D$140","v":{"$error":"#DIV/0!"}},{"$f":"Q22*'Assumptions Tab'!$D$140","v":{"$error":"#DIV/0!"}},{"$f":"R22*'Assumptions Tab'!$D$140","v":{"$error":"#DIV/0!"}},{"$f":"S22*'Assumptions Tab'!$D$140","v":{"$error":"#DIV/0!"}},{"$f":"T22*'Assumptions Tab'!$D$140","v":{"$error":"#DIV/0!"}},{"$f":"U22*'Assumptions Tab'!$D$140","v":{"$error":"#DIV/0!"}},{"$f":"V22*'Assumptions Tab'!$D$140","v":{"$error":"#DIV/0!"}},{"$f":"W22*'Assumptions Tab'!$D$140","v":{"$error":"#DIV/0!"}},{"$f":"X22*'Assumptions Tab'!$D$140","v":{"$error":"#DIV/0!"}},{"$f":"Y22*'Assumptions Tab'!$D$140","v":{"$error":"#DIV/0!"}},{"$f":"Z22*'Assumptions Tab'!$D$140","v":{"$error":"#DIV/0!"}},{"$f":"AA22*'Assumptions Tab'!$D$140","v":{"$error":"#DIV/0!"}},{"$f":"AB22*'Assumptions Tab'!$D$140","v":{"$error":"#DIV/0!"}},{"$f":"AC22*'Assumptions Tab'!$D$140","v":{"$error":"#DIV/0!"}},{"$f":"AD22*'Assumptions Tab'!$D$140","v":{"$error":"#DIV/0!"}},{"$f":"AE22*'Assumptions Tab'!$D$140","v":{"$error":"#DIV/0!"}},{"$f":"AF22*'Assumptions Tab'!$D$140","v":{"$error":"#DIV/0!"}},{"$f":"AG22*'Assumptions Tab'!$D$140","v":{"$error":"#DIV/0!"}},{"$f":"AH22*'Assumptions Tab'!$D$140","v":{"$error":"#DIV/0!"}},{"$f":"AI22*'Assumptions Tab'!$D$140","v":{"$error":"#DIV/0!"}},{"$f":"AJ22*'Assumptions Tab'!$D$140","v":{"$error":"#DIV/0!"}},{"$f":"AK22*'Assumptions Tab'!$D$140","v":{"$error":"#DIV/0!"}},{"$f":"AL22*'Assumptions Tab'!$D$140","v":{"$error":"#DIV/0!"}},{"$f":"AM22*'Assumptions Tab'!$D$140","v":{"$error":"#DIV/0!"}},{"$f":"AN22*'Assumptions Tab'!$D$140","v":{"$error":"#DIV/0!"}},{"$f":"AO22*'Assumptions Tab'!$D$140","v":{"$error":"#DIV/0!"}},{"$f":"AP22*'Assumptions Tab'!$D$140","v":{"$error":"#DIV/0!"}}]
[null,"Video processing cost/trip",{"$f":"'Assumptions Tab'!$E$23*(1+'Assumptions Tab'!$E$26)^(C$4-'Assumptions Tab'!$E$25)","v":0.53},{"$f":"'Assumptions Tab'!$E$23*(1+'Assumptions Tab'!$E$26)^(D$4-'Assumptions Tab'!$E$25)","v":0.53},{"$f":"'Assumptions Tab'!$E$23*(1+'Assumptions Tab'!$E$26)^(E$4-'Assumptions Tab'!$E$25)","v":0.53},{"$f":"'Assumptions Tab'!$E$23*(1+'Assumptions Tab'!$E$26)^(F$4-'Assumptions Tab'!$E$25)","v":0.53},{"$f":"'Assumptions Tab'!$E$23*(1+'Assumptions Tab'!$E$26)^(G$4-'Assumptions Tab'!$E$25)","v":0.53},{"$f":"'Assumptions Tab'!$E$23*(1+'Assumptions Tab'!$E$26)^(H$4-'Assumptions Tab'!$E$25)","v":0.53},{"$f":"'Assumptions Tab'!$E$23*(1+'Assumptions Tab'!$E$26)^(I$4-'Assumptions Tab'!$E$25)","v":0.53},{"$f":"'Assumptions Tab'!$E$23*(1+'Assumptions Tab'!$E$26)^(J$4-'Assumptions Tab'!$E$25)","v":0.53},{"$f":"'Assumptions Tab'!$E$23*(1+'Assumptions Tab'!$E$26)^(K$4-'Assumptions Tab'!$E$25)","v":0.53},{"$f":"'Assumptions Tab'!$E$23*(1+'Assumptions Tab'!$E$26)^(L$4-'Assumptions Tab'!$E$25)","v":0.53},{"$f":"'Assumptions Tab'!$E$23*(1+'Assumptions Tab'!$E$26)^(M$4-'Assumptions Tab'!$E$25)","v":0.53},{"$f":"'Assumptions Tab'!$E$23*(1+'Assumptions Tab'!$E$26)^(N$4-'Assumptions Tab'!$E$25)","v":0.53},{"$f":"'Assumptions Tab'!$E$23*(1+'Assumptions Tab'!$E$26)^(O$4-'Assumptions Tab'!$E$25)","v":0.53},{"$f":"'Assumptions Tab'!$E$23*(1+'Assumptions Tab'!$E$26)^(P$4-'Assumptions Tab'!$E$25)","v":0.53},{"$f":"'Assumptions Tab'!$E$23*(1+'Assumptions Tab'!$E$26)^(Q$4-'Assumptions Tab'!$E$25)","v":0.53},{"$f":"'Assumptions Tab'!$E$23*(1+'Assumptions Tab'!$E$26)^(R$4-'Assumptions Tab'!$E$25)","v":0.53},{"$f":"'Assumptions Tab'!$E$23*(1+'Assumptions Tab'!$E$26)^(S$4-'Assumptions Tab'!$E$25)","v":0.53},{"$f":"'Assumptions Tab'!$E$23*(1+'Assumptions Tab'!$E$26)^(T$4-'Assumptions Tab'!$E$25)","v":0.53},{"$f":"'Assumptions Tab'!$E$23*(1+'Assumptions Tab'!$E$26)^(U$4-'Assumptions Tab'!$E$25)","v":0.53},{"$f":"'Assumptions Tab'!$E$23*(1+'Assumptions Tab'!$E$26)^(V$4-'Assumptions Tab'!$E$25)","v":0.53},{"$f":"'Assumptions Tab'!$E$23*(1+'Assumptions Tab'!$E$26)^(W$4-'Assumptions Tab'!$E$25)","v":0.53},{"$f":"'Assumptions Tab'!$E$23*(1+'Assumptions Tab'!$E$26)^(X$4-'Assumptions Tab'!$E$25)","v":0.53},{"$f":"'Assumptions Tab'!$E$23*(1+'Assumptions Tab'!$E$26)^(Y$4-'Assumptions Tab'!$E$25)","v":0.53},{"$f":"'Assumptions Tab'!$E$23*(1+'Assumptions Tab'!$E$26)^(Z$4-'Assumptions Tab'!$E$25)","v":0.53},{"$f":"'Assumptions Tab'!$E$23*(1+'Assumptions Tab'!$E$26)^(AA$4-'Assumptions Tab'!$E$25)","v":0.53},{"$f":"'Assumptions Tab'!$E$23*(1+'Assumptions Tab'!$E$26)^(AB$4-'Assumptions Tab'!$E$25)","v":0.53},{"$f":"'Assumptions Tab'!$E$23*(1+'Assumptions Tab'!$E$26)^(AC$4-'Assumptions Tab'!$E$25)","v":0.53},{"$f":"'Assumptions Tab'!$E$23*(1+'Assumptions Tab'!$E$26)^(AD$4-'Assumptions Tab'!$E$25)","v":0.53},{"$f":"'Assumptions Tab'!$E$23*(1+'Assumptions Tab'!$E$26)^(AE$4-'Assumptions Tab'!$E$25)","v":0.53},{"$f":"'Assumptions Tab'!$E$23*(1+'Assumptions Tab'!$E$26)^(AF$4-'Assumptions Tab'!$E$25)","v":0.53},{"$f":"'Assumptions Tab'!$E$23*(1+'Assumptions Tab'!$E$26)^(AG$4-'Assumptions Tab'!$E$25)","v":0.53},{"$f":"'Assumptions Tab'!$E$23*(1+'Assumptions Tab'!$E$26)^(AH$4-'Assumptions Tab'!$E$25)","v":0.53},{"$f":"'Assumptions Tab'!$E$23*(1+'Assumptions Tab'!$E$26)^(AI$4-'Assumptions Tab'!$E$25)","v":0.53},{"$f":"'Assumptions Tab'!$E$23*(1+'Assumptions Tab'!$E$26)^(AJ$4-'Assumptions Tab'!$E$25)","v":0.53},{"$f":"'Assumptions Tab'!$E$23*(1+'Assumptions Tab'!$E$26)^(AK$4-'Assumptions Tab'!$E$25)","v":0.53},{"$f":"'Assumptions Tab'!$E$23*(1+'Assumptions Tab'!$E$26)^(AL$4-'Assumptions Tab'!$E$25)","v":0.53},{"$f":"'Assumptions Tab'!$E$23*(1+'Assumptions Tab'!$E$26)^(AM$4-'Assumptions Tab'!$E$25)","v":0.53},{"$f":"'Assumptions Tab'!$E$23*(1+'Assumptions Tab'!$E$26)^(AN$4-'Assumptions Tab'!$E$25)","v":0.53},{"$f":"'Assumptions Tab'!$E$23*(1+'Assumptions Tab'!$E$26)^(AO$4-'Assumptions Tab'!$E$25)","v":0.53},{"$f":"'Assumptions Tab'!$E$23*(1+'Assumptions Tab'!$E$26)^(AP$4-'Assumptions Tab'!$E$25)","v":0.53}]
[null,"Video Processing Cost",{"$f":"C22*C24","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,"Fare Collection Costs ($M)",{"$f":"(C11+C17+C21+C25)","v":{"$error":"#DIV/0!"}},{"$f":"(D11+D17+D21+D25)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,"Enforcement ($M)",{"$f":"'Assumptions Tab'!$E$30*(1+'Express Lanes'!$I$36)^(C4-'Assumptions Tab'!$E$31)","v":8.5757262083091362E-17},{"$f":"'Assumptions Tab'!$E$30*(1+'Express Lanes'!$I$36)^(D4-'Assumptions Tab'!$E$31)","v":8.7901193635168639E-17},{"$f":"'Assumptions Tab'!$E$30*(1+'Express Lanes'!$I$36)^(E4-'Assumptions Tab'!$E$31)","v":9.0098723476047844E-17},{"$f":"'Assumptions Tab'!$E$30*(1+'Express Lanes'!$I$36)^(F4-'Assumptions Tab'!$E$31)","v":9.2351191562949029E-17},{"$f":"'Assumptions Tab'!$E$30*(1+'Express Lanes'!$I$36)^(G4-'Assumptions Tab'!$E$31)","v":9.4659971352022764E-17},{"$f":"'Assumptions Tab'!$E$30*(1+'Express Lanes'!$I$36)^(H4-'Assumptions Tab'!$E$31)","v":9.7026470635823298E-17},{"$f":"'Assumptions Tab'!$E$30*(1+'Express Lanes'!$I$36)^(I4-'Assumptions Tab'!$E$31)","v":9.9452132401718918E-17},{"$f":"'Assumptions Tab'!$E$30*(1+'Express Lanes'!$I$36)^(J4-'Assumptions Tab'!$E$31)","v":1.0193843571176185E-16},{"$f":"'Assumptions Tab'!$E$30*(1+'Express Lanes'!$I$36)^(K4-'Assumptions Tab'!$E$31)","v":1.0448689660455591E-16},{"$f":"'Assumptions Tab'!$E$30*(1+'Express Lanes'!$I$36)^(L4-'Assumptions Tab'!$E$31)","v":1.0709906901966981E-16},{"$f":"'Assumptions Tab'!$E$30*(1+'Express Lanes'!$I$36)^(M4-'Assumptions Tab'!$E$31)","v":1.0977654574516155E-16},{"$f":"'Assumptions Tab'!$E$30*(1+'Express Lanes'!$I$36)^(N4-'Assumptions Tab'!$E$31)","v":1.1252095938879057E-16},{"$f":"'Assumptions Tab'!$E$30*(1+'Express Lanes'!$I$36)^(O4-'Assumptions Tab'!$E$31)","v":1.1533398337351031E-16},{"$f":"'Assumptions Tab'!$E$30*(1+'Express Lanes'!$I$36)^(P4-'Assumptions Tab'!$E$31)","v":1.1821733295784808E-16},{"$f":"'Assumptions Tab'!$E$30*(1+'Express Lanes'!$I$36)^(Q4-'Assumptions Tab'!$E$31)","v":1.2117276628179427E-16},{"$f":"'Assumptions Tab'!$E$30*(1+'Express Lanes'!$I$36)^(R4-'Assumptions Tab'!$E$31)","v":1.242020854388391E-16},{"$f":"'Assumptions Tab'!$E$30*(1+'Express Lanes'!$I$36)^(S4-'Assumptions Tab'!$E$31)","v":1.2730713757481011E-16},{"$f":"'Assumptions Tab'!$E$30*(1+'Express Lanes'!$I$36)^(T4-'Assumptions Tab'!$E$31)","v":1.3048981601418035E-16},{"$f":"'Assumptions Tab'!$E$30*(1+'Express Lanes'!$I$36)^(U4-'Assumptions Tab'!$E$31)","v":1.3375206141453484E-16},{"$f":"'Assumptions Tab'!$E$30*(1+'Express Lanes'!$I$36)^(V4-'Assumptions Tab'!$E$31)","v":1.370958629498982E-16},{"$f":"'Assumptions Tab'!$E$30*(1+'Express Lanes'!$I$36)^(W4-'Assumptions Tab'!$E$31)","v":1.4052325952364567E-16},{"$f":"'Assumptions Tab'!$E$30*(1+'Express Lanes'!$I$36)^(X4-'Assumptions Tab'!$E$31)","v":1.4403634101173683E-16},{"$f":"'Assumptions Tab'!$E$30*(1+'Express Lanes'!$I$36)^(Y4-'Assumptions Tab'!$E$31)","v":1.4763724953703023E-16},{"$f":"'Assumptions Tab'!$E$30*(1+'Express Lanes'!$I$36)^(Z4-'Assumptions Tab'!$E$31)","v":1.5132818077545598E-16},{"$f":"'Assumptions Tab'!$E$30*(1+'Express Lanes'!$I$36)^(AA4-'Assumptions Tab'!$E$31)","v":1.5511138529484235E-16},{"$f":"'Assumptions Tab'!$E$30*(1+'Express Lanes'!$I$36)^(AB4-'Assumptions Tab'!$E$31)","v":1.5898916992721338E-16},{"$f":"'Assumptions Tab'!$E$30*(1+'Express Lanes'!$I$36)^(AC4-'Assumptions Tab'!$E$31)","v":1.6296389917539374E-16},{"$f":"'Assumptions Tab'!$E$30*(1+'Express Lanes'!$I$36)^(AD4-'Assumptions Tab'!$E$31)","v":1.6703799665477855E-16},{"$f":"'Assumptions Tab'!$E$30*(1+'Express Lanes'!$I$36)^(AE4-'Assumptions Tab'!$E$31)","v":1.7121394657114804E-16},{"$f":"'Assumptions Tab'!$E$30*(1+'Express Lanes'!$I$36)^(AF4-'Assumptions Tab'!$E$31)","v":1.754942952354267E-16},{"$f":"'Assumptions Tab'!$E$30*(1+'Express Lanes'!$I$36)^(AG4-'Assumptions Tab'!$E$31)","v":1.7988165261631236E-16},{"$f":"'Assumptions Tab'!$E$30*(1+'Express Lanes'!$I$36)^(AH4-'Assumptions Tab'!$E$31)","v":1.8437869393172016E-16},{"$f":"'Assumptions Tab'!$E$30*(1+'Express Lanes'!$I$36)^(AI4-'Assumptions Tab'!$E$31)","v":1.8898816128001315E-16},{"$f":"'Assumptions Tab'!$E$30*(1+'Express Lanes'!$I$36)^(AJ4-'Assumptions Tab'!$E$31)","v":1.9371286531201349E-16},{"$f":"'Assumptions Tab'!$E$30*(1+'Express Lanes'!$I$36)^(AK4-'Assumptions Tab'!$E$31)","v":1.985556869448138E-16},{"$f":"'Assumptions Tab'!$E$30*(1+'Express Lanes'!$I$36)^(AL4-'Assumptions Tab'!$E$31)","v":2.0351957911843406E-16},{"$f":"'Assumptions Tab'!$E$30*(1+'Express Lanes'!$I$36)^(AM4-'Assumptions Tab'!$E$31)","v":2.08607568596395E-16},{"$f":"'Assumptions Tab'!$E$30*(1+'Express Lanes'!$I$36)^(AN4-'Assumptions Tab'!$E$31)","v":2.1382275781130489E-16},{"$f":"'Assumptions Tab'!$E$30*(1+'Express Lanes'!$I$36)^(AO4-'Assumptions Tab'!$E$31)","v":2.1916832675658744E-16},{"$f":"'Assumptions Tab'!$E$30*(1+'Express Lanes'!$I$36)^(AP4-'Assumptions Tab'!$E$31)","v":2.2464753492550216E-16}]
[null,"Roadway per-mile maintenance costs",{"$f":"ROUND('Express Lanes'!$I$34*(1+'Express Lanes'!$I$36)^(C4-2018),-2)","v":0},{"$f":"ROUND('Express Lanes'!$I$34*(1+'Express Lanes'!$I$36)^(D4-2018),-2)","v":0},{"$f":"ROUND('Express Lanes'!$I$34*(1+'Express Lanes'!$I$36)^(E4-2018),-2)","v":0},{"$f":"ROUND('Express Lanes'!$I$34*(1+'Express Lanes'!$I$36)^(F4-2018),-2)","v":0},{"$f":"ROUND('Express Lanes'!$I$34*(1+'Express Lanes'!$I$36)^(G4-2018),-2)","v":0},{"$f":"ROUND('Express Lanes'!$I$34*(1+'Express Lanes'!$I$36)^(H4-2018),-2)","v":0},{"$f":"ROUND('Express Lanes'!$I$34*(1+'Express Lanes'!$I$36)^(I4-2018),-2)","v":0},{"$f":"ROUND('Express Lanes'!$I$34*(1+'Express Lanes'!$I$36)^(J4-2018),-2)","v":0},{"$f":"ROUND('Express Lanes'!$I$34*(1+'Express Lanes'!$I$36)^(K4-2018),-2)","v":0},{"$f":"ROUND('Express Lanes'!$I$34*(1+'Express Lanes'!$I$36)^(L4-2018),-2)","v":0},{"$f":"ROUND('Express Lanes'!$I$34*(1+'Express Lanes'!$I$36)^(M4-2018),-2)","v":0},{"$f":"ROUND('Express Lanes'!$I$34*(1+'Express Lanes'!$I$36)^(N4-2018),-2)","v":0},{"$f":"ROUND('Express Lanes'!$I$34*(1+'Express Lanes'!$I$36)^(O4-2018),-2)","v":0},{"$f":"ROUND('Express Lanes'!$I$34*(1+'Express Lanes'!$I$36)^(P4-2018),-2)","v":0},{"$f":"ROUND('Express Lanes'!$I$34*(1+'Express Lanes'!$I$36)^(Q4-2018),-2)","v":0},{"$f":"ROUND('Express Lanes'!$I$34*(1+'Express Lanes'!$I$36)^(R4-2018),-2)","v":0},{"$f":"ROUND('Express Lanes'!$I$34*(1+'Express Lanes'!$I$36)^(S4-2018),-2)","v":0},{"$f":"ROUND('Express Lanes'!$I$34*(1+'Express Lanes'!$I$36)^(T4-2018),-2)","v":0},{"$f":"ROUND('Express Lanes'!$I$34*(1+'Express Lanes'!$I$36)^(U4-2018),-2)","v":0},{"$f":"ROUND('Express Lanes'!$I$34*(1+'Express Lanes'!$I$36)^(V4-2018),-2)","v":0},{"$f":"ROUND('Express Lanes'!$I$34*(1+'Express Lanes'!$I$36)^(W4-2018),-2)","v":0},{"$f":"ROUND('Express Lanes'!$I$34*(1+'Express Lanes'!$I$36)^(X4-2018),-2)","v":0},{"$f":"ROUND('Express Lanes'!$I$34*(1+'Express Lanes'!$I$36)^(Y4-2018),-2)","v":0},{"$f":"ROUND('Express Lanes'!$I$34*(1+'Express Lanes'!$I$36)^(Z4-2018),-2)","v":0},{"$f":"ROUND('Express Lanes'!$I$34*(1+'Express Lanes'!$I$36)^(AA4-2018),-2)","v":0},{"$f":"ROUND('Express Lanes'!$I$34*(1+'Express Lanes'!$I$36)^(AB4-2018),-2)","v":0},{"$f":"ROUND('Express Lanes'!$I$34*(1+'Express Lanes'!$I$36)^(AC4-2018),-2)","v":0},{"$f":"ROUND('Express Lanes'!$I$34*(1+'Express Lanes'!$I$36)^(AD4-2018),-2)","v":0},{"$f":"ROUND('Express Lanes'!$I$34*(1+'Express Lanes'!$I$36)^(AE4-2018),-2)","v":0},{"$f":"ROUND('Express Lanes'!$I$34*(1+'Express Lanes'!$I$36)^(AF4-2018),-2)","v":0},{"$f":"ROUND('Express Lanes'!$I$34*(1+'Express Lanes'!$I$36)^(AG4-2018),-2)","v":0},{"$f":"ROUND('Express Lanes'!$I$34*(1+'Express Lanes'!$I$36)^(AH4-2018),-2)","v":0},{"$f":"ROUND('Express Lanes'!$I$34*(1+'Express Lanes'!$I$36)^(AI4-2018),-2)","v":0},{"$f":"ROUND('Express Lanes'!$I$34*(1+'Express Lanes'!$I$36)^(AJ4-2018),-2)","v":0},{"$f":"ROUND('Express Lanes'!$I$34*(1+'Express Lanes'!$I$36)^(AK4-2018),-2)","v":0},{"$f":"ROUND('Express Lanes'!$I$34*(1+'Express Lanes'!$I$36)^(AL4-2018),-2)","v":0},{"$f":"ROUND('Express Lanes'!$I$34*(1+'Express Lanes'!$I$36)^(AM4-2018),-2)","v":0},{"$f":"ROUND('Express Lanes'!$I$34*(1+'Express Lanes'!$I$36)^(AN4-2018),-2)","v":0},{"$f":"ROUND('Express Lanes'!$I$34*(1+'Express Lanes'!$I$36)^(AO4-2018),-2)","v":0},{"$f":"ROUND('Express Lanes'!$I$34*(1+'Express Lanes'!$I$36)^(AP4-2018),-2)","v":0}]
[null,"EL Annual Maintenance Costs ($M)",{"$f":"C28*'Express Lanes'!$C$10*'EL_Calcs #2'!C11","v":0},{"$f":"D28*'Express Lanes'!$C$10*'EL_Calcs #2'!D11","v":0},{"$f":"E28*'Express Lanes'!$C$10*'EL_Calcs #2'!E11","v":0},{"$f":"F28*'Express Lanes'!$C$10*'EL_Calcs #2'!F11","v":0},{"$f":"G28*'Express Lanes'!$C$10*'EL_Calcs #2'!G11","v":0},{"$f":"H28*'Express Lanes'!$C$10*'EL_Calcs #2'!H11","v":0},{"$f":"I28*'Express Lanes'!$C$10*'EL_Calcs #2'!I11","v":0},{"$f":"J28*'Express Lanes'!$C$10*'EL_Calcs #2'!J11","v":0},{"$f":"K28*'Express Lanes'!$C$10*'EL_Calcs #2'!K11","v":0},{"$f":"L28*'Express Lanes'!$C$10*'EL_Calcs #2'!L11","v":0},{"$f":"M28*'Express Lanes'!$C$10*'EL_Calcs #2'!M11","v":0},{"$f":"N28*'Express Lanes'!$C$10*'EL_Calcs #2'!N11","v":0},{"$f":"O28*'Express Lanes'!$C$10*'EL_Calcs #2'!O11","v":0},{"$f":"P28*'Express Lanes'!$C$10*'EL_Calcs #2'!P11","v":0},{"$f":"Q28*'Express Lanes'!$C$10*'EL_Calcs #2'!Q11","v":0},{"$f":"R28*'Express Lanes'!$C$10*'EL_Calcs #2'!R11","v":0},{"$f":"S28*'Express Lanes'!$C$10*'EL_Calcs #2'!S11","v":0},{"$f":"T28*'Express Lanes'!$C$10*'EL_Calcs #2'!T11","v":0},{"$f":"U28*'Express Lanes'!$C$10*'EL_Calcs #2'!U11","v":0},{"$f":"V28*'Express Lanes'!$C$10*'EL_Calcs #2'!V11","v":0},{"$f":"W28*'Express Lanes'!$C$10*'EL_Calcs #2'!W11","v":0},{"$f":"X28*'Express Lanes'!$C$10*'EL_Calcs #2'!X11","v":0},{"$f":"Y28*'Express Lanes'!$C$10*'EL_Calcs #2'!Y11","v":0},{"$f":"Z28*'Express Lanes'!$C$10*'EL_Calcs #2'!Z11","v":0},{"$f":"AA28*'Express Lanes'!$C$10*'EL_Calcs #2'!AA11","v":0},{"$f":"AB28*'Express Lanes'!$C$10*'EL_Calcs #2'!AB11","v":0},{"$f":"AC28*'Express Lanes'!$C$10*'EL_Calcs #2'!AC11","v":0},{"$f":"AD28*'Express Lanes'!$C$10*'EL_Calcs #2'!AD11","v":0},{"$f":"AE28*'Express Lanes'!$C$10*'EL_Calcs #2'!AE11","v":0},{"$f":"AF28*'Express Lanes'!$C$10*'EL_Calcs #2'!AF11","v":0},{"$f":"AG28*'Express Lanes'!$C$10*'EL_Calcs #2'!AG11","v":0},{"$f":"AH28*'Express Lanes'!$C$10*'EL_Calcs #2'!AH11","v":0},{"$f":"AI28*'Express Lanes'!$C$10*'EL_Calcs #2'!AI11","v":0},{"$f":"AJ28*'Express Lanes'!$C$10*'EL_Calcs #2'!AJ11","v":0},{"$f":"AK28*'Express Lanes'!$C$10*'EL_Calcs #2'!AK11","v":0},{"$f":"AL28*'Express Lanes'!$C$10*'EL_Calcs #2'!AL11","v":0},{"$f":"AM28*'Express Lanes'!$C$10*'EL_Calcs #2'!AM11","v":0},{"$f":"AN28*'Express Lanes'!$C$10*'EL_Calcs #2'!AN11","v":0},{"$f":"AO28*'Express Lanes'!$C$10*'EL_Calcs #2'!AO11","v":0},{"$f":"AP28*'Express Lanes'!$C$10*'EL_Calcs #2'!AP11","v":0}]
[null,"Toll System Maint. Costs ($M)",{"$f":"('Express Lanes'!$C$10*'Express Lanes'!$C$12*'Assumptions Tab'!$E$50)*(1+'Express Lanes'!$I$36)^(C4-'Assumptions Tab'!$E$51)","v":0},{"$f":"('Express Lanes'!$C$10*'Express Lanes'!$C$12*'Assumptions Tab'!$E$50)*(1+'Express Lanes'!$I$36)^(D4-'Assumptions Tab'!$E$51)","v":0},{"$f":"('Express Lanes'!$C$10*'Express Lanes'!$C$12*'Assumptions Tab'!$E$50)*(1+'Express Lanes'!$I$36)^(E4-'Assumptions Tab'!$E$51)","v":0},{"$f":"('Express Lanes'!$C$10*'Express Lanes'!$C$12*'Assumptions Tab'!$E$50)*(1+'Express Lanes'!$I$36)^(F4-'Assumptions Tab'!$E$51)","v":0},{"$f":"('Express Lanes'!$C$10*'Express Lanes'!$C$12*'Assumptions Tab'!$E$50)*(1+'Express Lanes'!$I$36)^(G4-'Assumptions Tab'!$E$51)","v":0},{"$f":"('Express Lanes'!$C$10*'Express Lanes'!$C$12*'Assumptions Tab'!$E$50)*(1+'Express Lanes'!$I$36)^(H4-'Assumptions Tab'!$E$51)","v":0},{"$f":"('Express Lanes'!$C$10*'Express Lanes'!$C$12*'Assumptions Tab'!$E$50)*(1+'Express Lanes'!$I$36)^(I4-'Assumptions Tab'!$E$51)","v":0},{"$f":"('Express Lanes'!$C$10*'Express Lanes'!$C$12*'Assumptions Tab'!$E$50)*(1+'Express Lanes'!$I$36)^(J4-'Assumptions Tab'!$E$51)","v":0},{"$f":"('Express Lanes'!$C$10*'Express Lanes'!$C$12*'Assumptions Tab'!$E$50)*(1+'Express Lanes'!$I$36)^(K4-'Assumptions Tab'!$E$51)","v":0},{"$f":"('Express Lanes'!$C$10*'Express Lanes'!$C$12*'Assumptions Tab'!$E$50)*(1+'Express Lanes'!$I$36)^(L4-'Assumptions Tab'!$E$51)","v":0},{"$f":"('Express Lanes'!$C$10*'Express Lanes'!$C$12*'Assumptions Tab'!$E$50)*(1+'Express Lanes'!$I$36)^(M4-'Assumptions Tab'!$E$51)","v":0},{"$f":"('Express Lanes'!$C$10*'Express Lanes'!$C$12*'Assumptions Tab'!$E$50)*(1+'Express Lanes'!$I$36)^(N4-'Assumptions Tab'!$E$51)","v":0},{"$f":"('Express Lanes'!$C$10*'Express Lanes'!$C$12*'Assumptions Tab'!$E$50)*(1+'Express Lanes'!$I$36)^(O4-'Assumptions Tab'!$E$51)","v":0},{"$f":"('Express Lanes'!$C$10*'Express Lanes'!$C$12*'Assumptions Tab'!$E$50)*(1+'Express Lanes'!$I$36)^(P4-'Assumptions Tab'!$E$51)","v":0},{"$f":"('Express Lanes'!$C$10*'Express Lanes'!$C$12*'Assumptions Tab'!$E$50)*(1+'Express Lanes'!$I$36)^(Q4-'Assumptions Tab'!$E$51)","v":0},{"$f":"('Express Lanes'!$C$10*'Express Lanes'!$C$12*'Assumptions Tab'!$E$50)*(1+'Express Lanes'!$I$36)^(R4-'Assumptions Tab'!$E$51)","v":0},{"$f":"('Express Lanes'!$C$10*'Express Lanes'!$C$12*'Assumptions Tab'!$E$50)*(1+'Express Lanes'!$I$36)^(S4-'Assumptions Tab'!$E$51)","v":0},{"$f":"('Express Lanes'!$C$10*'Express Lanes'!$C$12*'Assumptions Tab'!$E$50)*(1+'Express Lanes'!$I$36)^(T4-'Assumptions Tab'!$E$51)","v":0},{"$f":"('Express Lanes'!$C$10*'Express Lanes'!$C$12*'Assumptions Tab'!$E$50)*(1+'Express Lanes'!$I$36)^(U4-'Assumptions Tab'!$E$51)","v":0},{"$f":"('Express Lanes'!$C$10*'Express Lanes'!$C$12*'Assumptions Tab'!$E$50)*(1+'Express Lanes'!$I$36)^(V4-'Assumptions Tab'!$E$51)","v":0},{"$f":"('Express Lanes'!$C$10*'Express Lanes'!$C$12*'Assumptions Tab'!$E$50)*(1+'Express Lanes'!$I$36)^(W4-'Assumptions Tab'!$E$51)","v":0},{"$f":"('Express Lanes'!$C$10*'Express Lanes'!$C$12*'Assumptions Tab'!$E$50)*(1+'Express Lanes'!$I$36)^(X4-'Assumptions Tab'!$E$51)","v":0},{"$f":"('Express Lanes'!$C$10*'Express Lanes'!$C$12*'Assumptions Tab'!$E$50)*(1+'Express Lanes'!$I$36)^(Y4-'Assumptions Tab'!$E$51)","v":0},{"$f":"('Express Lanes'!$C$10*'Express Lanes'!$C$12*'Assumptions Tab'!$E$50)*(1+'Express Lanes'!$I$36)^(Z4-'Assumptions Tab'!$E$51)","v":0},{"$f":"('Express Lanes'!$C$10*'Express Lanes'!$C$12*'Assumptions Tab'!$E$50)*(1+'Express Lanes'!$I$36)^(AA4-'Assumptions Tab'!$E$51)","v":0},{"$f":"('Express Lanes'!$C$10*'Express Lanes'!$C$12*'Assumptions Tab'!$E$50)*(1+'Express Lanes'!$I$36)^(AB4-'Assumptions Tab'!$E$51)","v":0},{"$f":"('Express Lanes'!$C$10*'Express Lanes'!$C$12*'Assumptions Tab'!$E$50)*(1+'Express Lanes'!$I$36)^(AC4-'Assumptions Tab'!$E$51)","v":0},{"$f":"('Express Lanes'!$C$10*'Express Lanes'!$C$12*'Assumptions Tab'!$E$50)*(1+'Express Lanes'!$I$36)^(AD4-'Assumptions Tab'!$E$51)","v":0},{"$f":"('Express Lanes'!$C$10*'Express Lanes'!$C$12*'Assumptions Tab'!$E$50)*(1+'Express Lanes'!$I$36)^(AE4-'Assumptions Tab'!$E$51)","v":0},{"$f":"('Express Lanes'!$C$10*'Express Lanes'!$C$12*'Assumptions Tab'!$E$50)*(1+'Express Lanes'!$I$36)^(AF4-'Assumptions Tab'!$E$51)","v":0},{"$f":"('Express Lanes'!$C$10*'Express Lanes'!$C$12*'Assumptions Tab'!$E$50)*(1+'Express Lanes'!$I$36)^(AG4-'Assumptions Tab'!$E$51)","v":0},{"$f":"('Express Lanes'!$C$10*'Express Lanes'!$C$12*'Assumptions Tab'!$E$50)*(1+'Express Lanes'!$I$36)^(AH4-'Assumptions Tab'!$E$51)","v":0},{"$f":"('Express Lanes'!$C$10*'Express Lanes'!$C$12*'Assumptions Tab'!$E$50)*(1+'Express Lanes'!$I$36)^(AI4-'Assumptions Tab'!$E$51)","v":0},{"$f":"('Express Lanes'!$C$10*'Express Lanes'!$C$12*'Assumptions Tab'!$E$50)*(1+'Express Lanes'!$I$36)^(AJ4-'Assumptions Tab'!$E$51)","v":0},{"$f":"('Express Lanes'!$C$10*'Express Lanes'!$C$12*'Assumptions Tab'!$E$50)*(1+'Express Lanes'!$I$36)^(AK4-'Assumptions Tab'!$E$51)","v":0},{"$f":"('Express Lanes'!$C$10*'Express Lanes'!$C$12*'Assumptions Tab'!$E$50)*(1+'Express Lanes'!$I$36)^(AL4-'Assumptions Tab'!$E$51)","v":0},{"$f":"('Express Lanes'!$C$10*'Express Lanes'!$C$12*'Assumptions Tab'!$E$50)*(1+'Express Lanes'!$I$36)^(AM4-'Assumptions Tab'!$E$51)","v":0},{"$f":"('Express Lanes'!$C$10*'Express Lanes'!$C$12*'Assumptions Tab'!$E$50)*(1+'Express Lanes'!$I$36)^(AN4-'Assumptions Tab'!$E$51)","v":0},{"$f":"('Express Lanes'!$C$10*'Express Lanes'!$C$12*'Assumptions Tab'!$E$50)*(1+'Express Lanes'!$I$36)^(AO4-'Assumptions Tab'!$E$51)","v":0},{"$f":"('Express Lanes'!$C$10*'Express Lanes'!$C$12*'Assumptions Tab'!$E$50)*(1+'Express Lanes'!$I$36)^(AP4-'Assumptions Tab'!$E$51)","v":0}]
[null,"Toll R&R",{"$f":"('Assumptions Tab'!$E$45*'Express Lanes'!$C$10*'Express Lanes'!$C$12)*(1+'Express Lanes'!$I$36)^('EL_CostCalcs_WKST#4'!C4-'Assumptions Tab'!$E$47)","v":0},{"$f":"('Assumptions Tab'!$E$45*'Express Lanes'!$C$10*'Express Lanes'!$C$12)*(1+'Express Lanes'!$I$36)^('EL_CostCalcs_WKST#4'!D4-'Assumptions Tab'!$E$47)","v":0},{"$f":"('Assumptions Tab'!$E$45*'Express Lanes'!$C$10*'Express Lanes'!$C$12)*(1+'Express Lanes'!$I$36)^('EL_CostCalcs_WKST#4'!E4-'Assumptions Tab'!$E$47)","v":0},{"$f":"('Assumptions Tab'!$E$45*'Express Lanes'!$C$10*'Express Lanes'!$C$12)*(1+'Express Lanes'!$I$36)^('EL_CostCalcs_WKST#4'!F4-'Assumptions Tab'!$E$47)","v":0},{"$f":"('Assumptions Tab'!$E$45*'Express Lanes'!$C$10*'Express Lanes'!$C$12)*(1+'Express Lanes'!$I$36)^('EL_CostCalcs_WKST#4'!G4-'Assumptions Tab'!$E$47)","v":0},{"$f":"('Assumptions Tab'!$E$45*'Express Lanes'!$C$10*'Express Lanes'!$C$12)*(1+'Express Lanes'!$I$36)^('EL_CostCalcs_WKST#4'!H4-'Assumptions Tab'!$E$47)","v":0},{"$f":"('Assumptions Tab'!$E$45*'Express Lanes'!$C$10*'Express Lanes'!$C$12)*(1+'Express Lanes'!$I$36)^('EL_CostCalcs_WKST#4'!I4-'Assumptions Tab'!$E$47)","v":0},{"$f":"('Assumptions Tab'!$E$45*'Express Lanes'!$C$10*'Express Lanes'!$C$12)*(1+'Express Lanes'!$I$36)^('EL_CostCalcs_WKST#4'!J4-'Assumptions Tab'!$E$47)","v":0},{"$f":"('Assumptions Tab'!$E$45*'Express Lanes'!$C$10*'Express Lanes'!$C$12)*(1+'Express Lanes'!$I$36)^('EL_CostCalcs_WKST#4'!K4-'Assumptions Tab'!$E$47)","v":0},{"$f":"('Assumptions Tab'!$E$45*'Express Lanes'!$C$10*'Express Lanes'!$C$12)*(1+'Express Lanes'!$I$36)^('EL_CostCalcs_WKST#4'!L4-'Assumptions Tab'!$E$47)","v":0},{"$f":"('Assumptions Tab'!$E$45*'Express Lanes'!$C$10*'Express Lanes'!$C$12)*(1+'Express Lanes'!$I$36)^('EL_CostCalcs_WKST#4'!M4-'Assumptions Tab'!$E$47)","v":0},{"$f":"('Assumptions Tab'!$E$45*'Express Lanes'!$C$10*'Express Lanes'!$C$12)*(1+'Express Lanes'!$I$36)^('EL_CostCalcs_WKST#4'!N4-'Assumptions Tab'!$E$47)","v":0},{"$f":"('Assumptions Tab'!$E$45*'Express Lanes'!$C$10*'Express Lanes'!$C$12)*(1+'Express Lanes'!$I$36)^('EL_CostCalcs_WKST#4'!O4-'Assumptions Tab'!$E$47)","v":0},{"$f":"('Assumptions Tab'!$E$45*'Express Lanes'!$C$10*'Express Lanes'!$C$12)*(1+'Express Lanes'!$I$36)^('EL_CostCalcs_WKST#4'!P4-'Assumptions Tab'!$E$47)","v":0},{"$f":"('Assumptions Tab'!$E$45*'Express Lanes'!$C$10*'Express Lanes'!$C$12)*(1+'Express Lanes'!$I$36)^('EL_CostCalcs_WKST#4'!Q4-'Assumptions Tab'!$E$47)","v":0},{"$f":"('Assumptions Tab'!$E$45*'Express Lanes'!$C$10*'Express Lanes'!$C$12)*(1+'Express Lanes'!$I$36)^('EL_CostCalcs_WKST#4'!R4-'Assumptions Tab'!$E$47)","v":0},{"$f":"('Assumptions Tab'!$E$45*'Express Lanes'!$C$10*'Express Lanes'!$C$12)*(1+'Express Lanes'!$I$36)^('EL_CostCalcs_WKST#4'!S4-'Assumptions Tab'!$E$47)","v":0},{"$f":"('Assumptions Tab'!$E$45*'Express Lanes'!$C$10*'Express Lanes'!$C$12)*(1+'Express Lanes'!$I$36)^('EL_CostCalcs_WKST#4'!T4-'Assumptions Tab'!$E$47)","v":0},{"$f":"('Assumptions Tab'!$E$45*'Express Lanes'!$C$10*'Express Lanes'!$C$12)*(1+'Express Lanes'!$I$36)^('EL_CostCalcs_WKST#4'!U4-'Assumptions Tab'!$E$47)","v":0},{"$f":"('Assumptions Tab'!$E$45*'Express Lanes'!$C$10*'Express Lanes'!$C$12)*(1+'Express Lanes'!$I$36)^('EL_CostCalcs_WKST#4'!V4-'Assumptions Tab'!$E$47)","v":0},{"$f":"('Assumptions Tab'!$E$45*'Express Lanes'!$C$10*'Express Lanes'!$C$12)*(1+'Express Lanes'!$I$36)^('EL_CostCalcs_WKST#4'!W4-'Assumptions Tab'!$E$47)","v":0},{"$f":"('Assumptions Tab'!$E$45*'Express Lanes'!$C$10*'Express Lanes'!$C$12)*(1+'Express Lanes'!$I$36)^('EL_CostCalcs_WKST#4'!X4-'Assumptions Tab'!$E$47)","v":0},{"$f":"('Assumptions Tab'!$E$45*'Express Lanes'!$C$10*'Express Lanes'!$C$12)*(1+'Express Lanes'!$I$36)^('EL_CostCalcs_WKST#4'!Y4-'Assumptions Tab'!$E$47)","v":0},{"$f":"('Assumptions Tab'!$E$45*'Express Lanes'!$C$10*'Express Lanes'!$C$12)*(1+'Express Lanes'!$I$36)^('EL_CostCalcs_WKST#4'!Z4-'Assumptions Tab'!$E$47)","v":0},{"$f":"('Assumptions Tab'!$E$45*'Express Lanes'!$C$10*'Express Lanes'!$C$12)*(1+'Express Lanes'!$I$36)^('EL_CostCalcs_WKST#4'!AA4-'Assumptions Tab'!$E$47)","v":0},{"$f":"('Assumptions Tab'!$E$45*'Express Lanes'!$C$10*'Express Lanes'!$C$12)*(1+'Express Lanes'!$I$36)^('EL_CostCalcs_WKST#4'!AB4-'Assumptions Tab'!$E$47)","v":0},{"$f":"('Assumptions Tab'!$E$45*'Express Lanes'!$C$10*'Express Lanes'!$C$12)*(1+'Express Lanes'!$I$36)^('EL_CostCalcs_WKST#4'!AC4-'Assumptions Tab'!$E$47)","v":0},{"$f":"('Assumptions Tab'!$E$45*'Express Lanes'!$C$10*'Express Lanes'!$C$12)*(1+'Express Lanes'!$I$36)^('EL_CostCalcs_WKST#4'!AD4-'Assumptions Tab'!$E$47)","v":0},{"$f":"('Assumptions Tab'!$E$45*'Express Lanes'!$C$10*'Express Lanes'!$C$12)*(1+'Express Lanes'!$I$36)^('EL_CostCalcs_WKST#4'!AE4-'Assumptions Tab'!$E$47)","v":0},{"$f":"('Assumptions Tab'!$E$45*'Express Lanes'!$C$10*'Express Lanes'!$C$12)*(1+'Express Lanes'!$I$36)^('EL_CostCalcs_WKST#4'!AF4-'Assumptions Tab'!$E$47)","v":0},{"$f":"('Assumptions Tab'!$E$45*'Express Lanes'!$C$10*'Express Lanes'!$C$12)*(1+'Express Lanes'!$I$36)^('EL_CostCalcs_WKST#4'!AG4-'Assumptions Tab'!$E$47)","v":0},{"$f":"('Assumptions Tab'!$E$45*'Express Lanes'!$C$10*'Express Lanes'!$C$12)*(1+'Express Lanes'!$I$36)^('EL_CostCalcs_WKST#4'!AH4-'Assumptions Tab'!$E$47)","v":0},{"$f":"('Assumptions Tab'!$E$45*'Express Lanes'!$C$10*'Express Lanes'!$C$12)*(1+'Express Lanes'!$I$36)^('EL_CostCalcs_WKST#4'!AI4-'Assumptions Tab'!$E$47)","v":0},{"$f":"('Assumptions Tab'!$E$45*'Express Lanes'!$C$10*'Express Lanes'!$C$12)*(1+'Express Lanes'!$I$36)^('EL_CostCalcs_WKST#4'!AJ4-'Assumptions Tab'!$E$47)","v":0},{"$f":"('Assumptions Tab'!$E$45*'Express Lanes'!$C$10*'Express Lanes'!$C$12)*(1+'Express Lanes'!$I$36)^('EL_CostCalcs_WKST#4'!AK4-'Assumptions Tab'!$E$47)","v":0},{"$f":"('Assumptions Tab'!$E$45*'Express Lanes'!$C$10*'Express Lanes'!$C$12)*(1+'Express Lanes'!$I$36)^('EL_CostCalcs_WKST#4'!AL4-'Assumptions Tab'!$E$47)","v":0},{"$f":"('Assumptions Tab'!$E$45*'Express Lanes'!$C$10*'Express Lanes'!$C$12)*(1+'Express Lanes'!$I$36)^('EL_CostCalcs_WKST#4'!AM4-'Assumptions Tab'!$E$47)","v":0},{"$f":"('Assumptions Tab'!$E$45*'Express Lanes'!$C$10*'Express Lanes'!$C$12)*(1+'Express Lanes'!$I$36)^('EL_CostCalcs_WKST#4'!AN4-'Assumptions Tab'!$E$47)","v":0},{"$f":"('Assumptions Tab'!$E$45*'Express Lanes'!$C$10*'Express Lanes'!$C$12)*(1+'Express Lanes'!$I$36)^('EL_CostCalcs_WKST#4'!AO4-'Assumptions Tab'!$E$47)","v":0},{"$f":"('Assumptions Tab'!$E$45*'Express Lanes'!$C$10*'Express Lanes'!$C$12)*(1+'Express Lanes'!$I$36)^('EL_CostCalcs_WKST#4'!AP4-'Assumptions Tab'!$E$47)","v":0}]
[null,"Est. Gross Revenue ($M)",{"$f":"'EL_Calcs #2'!C47","v":{"$error":"#DIV/0!"}},{"$f":"'EL_Calcs #2'!D47","v":{"$error":"#DIV/0!"}},{"$f":"'EL_Calcs #2'!E47","v":{"$error":"#DIV/0!"}},{"$f":"'EL_Calcs #2'!F47","v":{"$error":"#DIV/0!"}},{"$f":"'EL_Calcs #2'!G47","v":{"$error":"#DIV/0!"}},{"$f":"'EL_Calcs #2'!H47","v":{"$error":"#DIV/0!"}},{"$f":"'EL_Calcs #2'!I47","v":{"$error":"#DIV/0!"}},{"$f":"'EL_Calcs #2'!J47","v":{"$error":"#DIV/0!"}},{"$f":"'EL_Calcs #2'!K47","v":{"$error":"#DIV/0!"}},{"$f":"'EL_Calcs #2'!L47","v":{"$error":"#DIV/0!"}},{"$f":"'EL_Calcs #2'!M47","v":{"$error":"#DIV/0!"}},{"$f":"'EL_Calcs #2'!N47","v":{"$error":"#DIV/0!"}},{"$f":"'EL_Calcs #2'!O47","v":{"$error":"#DIV/0!"}},{"$f":"'EL_Calcs #2'!P47","v":{"$error":"#DIV/0!"}},{"$f":"'EL_Calcs #2'!Q47","v":{"$error":"#DIV/0!"}},{"$f":"'EL_Calcs #2'!R47","v":{"$error":"#DIV/0!"}},{"$f":"'EL_Calcs #2'!S47","v":{"$error":"#DIV/0!"}},{"$f":"'EL_Calcs #2'!T47","v":{"$error":"#DIV/0!"}},{"$f":"'EL_Calcs #2'!U47","v":{"$error":"#DIV/0!"}},{"$f":"'EL_Calcs #2'!V47","v":{"$error":"#DIV/0!"}},{"$f":"'EL_Calcs #2'!W47","v":{"$error":"#DIV/0!"}},{"$f":"'EL_Calcs #2'!X47","v":{"$error":"#DIV/0!"}},{"$f":"'EL_Calcs #2'!Y47","v":{"$error":"#DIV/0!"}},{"$f":"'EL_Calcs #2'!Z47","v":{"$error":"#DIV/0!"}},{"$f":"'EL_Calcs #2'!AA47","v":{"$error":"#DIV/0!"}},{"$f":"'EL_Calcs #2'!AB47","v":{"$error":"#DIV/0!"}},{"$f":"'EL_Calcs #2'!AC47","v":{"$error":"#DIV/0!"}},{"$f":"'EL_Calcs #2'!AD47","v":{"$error":"#DIV/0!"}},{"$f":"'EL_Calcs #2'!AE47","v":{"$error":"#DIV/0!"}},{"$f":"'EL_Calcs #2'!AF47","v":{"$error":"#DIV/0!"}},{"$f":"'EL_Calcs #2'!AG47","v":{"$error":"#DIV/0!"}},{"$f":"'EL_Calcs #2'!AH47","v":{"$error":"#DIV/0!"}},{"$f":"'EL_Calcs #2'!AI47","v":{"$error":"#DIV/0!"}},{"$f":"'EL_Calcs #2'!AJ47","v":{"$error":"#DIV/0!"}},{"$f":"'EL_Calcs #2'!AK47","v":{"$error":"#DIV/0!"}},{"$f":"'EL_Calcs #2'!AL47","v":{"$error":"#DIV/0!"}},{"$f":"'EL_Calcs #2'!AM47","v":{"$error":"#DIV/0!"}},{"$f":"'EL_Calcs #2'!AN47","v":{"$error":"#DIV/0!"}},{"$f":"'EL_Calcs #2'!AO47","v":{"$error":"#DIV/0!"}},{"$f":"'EL_Calcs #2'!AP47","v":{"$error":"#DIV/0!"}}]
[null,"Credit Card Fees ($M)",{"$f":"C32*'Assumptions Tab'!$E$54*'Assumptions Tab'!$E$55","v":{"$error":"#DIV/0!"}},{"$f":"D32*'Assumptions Tab'!$E$54*'Assumptions Tab'!$E$55","v":{"$error":"#DIV/0!"}},{"$f":"E32*'Assumptions Tab'!$E$54*'Assumptions Tab'!$E$55","v":{"$error":"#DIV/0!"}},{"$f":"F32*'Assumptions Tab'!$E$54*'Assumptions Tab'!$E$55","v":{"$error":"#DIV/0!"}},{"$f":"G32*'Assumptions Tab'!$E$54*'Assumptions Tab'!$E$55","v":{"$error":"#DIV/0!"}},{"$f":"H32*'Assumptions Tab'!$E$54*'Assumptions Tab'!$E$55","v":{"$error":"#DIV/0!"}},{"$f":"I32*'Assumptions Tab'!$E$54*'Assumptions Tab'!$E$55","v":{"$error":"#DIV/0!"}},{"$f":"J32*'Assumptions Tab'!$E$54*'Assumptions Tab'!$E$55","v":{"$error":"#DIV/0!"}},{"$f":"K32*'Assumptions Tab'!$E$54*'Assumptions Tab'!$E$55","v":{"$error":"#DIV/0!"}},{"$f":"L32*'Assumptions Tab'!$E$54*'Assumptions Tab'!$E$55","v":{"$error":"#DIV/0!"}},{"$f":"M32*'Assumptions Tab'!$E$54*'Assumptions Tab'!$E$55","v":{"$error":"#DIV/0!"}},{"$f":"N32*'Assumptions Tab'!$E$54*'Assumptions Tab'!$E$55","v":{"$error":"#DIV/0!"}},{"$f":"O32*'Assumptions Tab'!$E$54*'Assumptions Tab'!$E$55","v":{"$error":"#DIV/0!"}},{"$f":"P32*'Assumptions Tab'!$E$54*'Assumptions Tab'!$E$55","v":{"$error":"#DIV/0!"}},{"$f":"Q32*'Assumptions Tab'!$E$54*'Assumptions Tab'!$E$55","v":{"$error":"#DIV/0!"}},{"$f":"R32*'Assumptions Tab'!$E$54*'Assumptions Tab'!$E$55","v":{"$error":"#DIV/0!"}},{"$f":"S32*'Assumptions Tab'!$E$54*'Assumptions Tab'!$E$55","v":{"$error":"#DIV/0!"}},{"$f":"T32*'Assumptions Tab'!$E$54*'Assumptions Tab'!$E$55","v":{"$error":"#DIV/0!"}},{"$f":"U32*'Assumptions Tab'!$E$54*'Assumptions Tab'!$E$55","v":{"$error":"#DIV/0!"}},{"$f":"V32*'Assumptions Tab'!$E$54*'Assumptions Tab'!$E$55","v":{"$error":"#DIV/0!"}},{"$f":"W32*'Assumptions Tab'!$E$54*'Assumptions Tab'!$E$55","v":{"$error":"#DIV/0!"}},{"$f":"X32*'Assumptions Tab'!$E$54*'Assumptions Tab'!$E$55","v":{"$error":"#DIV/0!"}},{"$f":"Y32*'Assumptions Tab'!$E$54*'Assumptions Tab'!$E$55","v":{"$error":"#DIV/0!"}},{"$f":"Z32*'Assumptions Tab'!$E$54*'Assumptions Tab'!$E$55","v":{"$error":"#DIV/0!"}},{"$f":"AA32*'Assumptions Tab'!$E$54*'Assumptions Tab'!$E$55","v":{"$error":"#DIV/0!"}},{"$f":"AB32*'Assumptions Tab'!$E$54*'Assumptions Tab'!$E$55","v":{"$error":"#DIV/0!"}},{"$f":"AC32*'Assumptions Tab'!$E$54*'Assumptions Tab'!$E$55","v":{"$error":"#DIV/0!"}},{"$f":"AD32*'Assumptions Tab'!$E$54*'Assumptions Tab'!$E$55","v":{"$error":"#DIV/0!"}},{"$f":"AE32*'Assumptions Tab'!$E$54*'Assumptions Tab'!$E$55","v":{"$error":"#DIV/0!"}},{"$f":"AF32*'Assumptions Tab'!$E$54*'Assumptions Tab'!$E$55","v":{"$error":"#DIV/0!"}},{"$f":"AG32*'Assumptions Tab'!$E$54*'Assumptions Tab'!$E$55","v":{"$error":"#DIV/0!"}},{"$f":"AH32*'Assumptions Tab'!$E$54*'Assumptions Tab'!$E$55","v":{"$error":"#DIV/0!"}},{"$f":"AI32*'Assumptions Tab'!$E$54*'Assumptions Tab'!$E$55","v":{"$error":"#DIV/0!"}},{"$f":"AJ32*'Assumptions Tab'!$E$54*'Assumptions Tab'!$E$55","v":{"$error":"#DIV/0!"}},{"$f":"AK32*'Assumptions Tab'!$E$54*'Assumptions Tab'!$E$55","v":{"$error":"#DIV/0!"}},{"$f":"AL32*'Assumptions Tab'!$E$54*'Assumptions Tab'!$E$55","v":{"$error":"#DIV/0!"}},{"$f":"AM32*'Assumptions Tab'!$E$54*'Assumptions Tab'!$E$55","v":{"$error":"#DIV/0!"}},{"$f":"AN32*'Assumptions Tab'!$E$54*'Assumptions Tab'!$E$55","v":{"$error":"#DIV/0!"}},{"$f":"AO32*'Assumptions Tab'!$E$54*'Assumptions Tab'!$E$55","v":{"$error":"#DIV/0!"}},{"$f":"AP32*'Assumptions Tab'!$E$54*'Assumptions Tab'!$E$55","v":{"$error":"#DIV/0!"}}]
[null,"Total O&M Costs ($M)",{"$f":"C26+C27+C29+C30+C33+C31","v":{"$error":"#DIV/0!"}},{"$f":"D26+D27+D29+D30+D33+D31","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[]
[]
[]
[null,"Cost per transaction",{"$f":"C34/SUM(C9,C15,C19,C23)","v":{"$error":"#DIV/0!"}},{"$f":"D34/SUM(D9,D15,D19,D23)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]

{"sheet":"Bridge_Calcs #1","index":13,"n_rows":99,"n_cols":42,"rows_kept":99,"cut":false,"hidden":true,"merged":[[41,19,41,22]]}
[]
[null,"Revenue Analysis"]
[null,"Annual Growth Rate - Opening to Design Year",{"$f":"GrowthPct_TB","v":{"$error":"#DIV/0!"}}]
[null,"Annual Growth Rate after Design Year",{"$f":"IF(C3/3>0.0075,0.0075,C3/3)","v":{"$error":"#DIV/0!"}}]
[]
[null,"Traffic growth rate",{"$f":"(1+GrowthPct_TB)^(C8-$C$8)","v":{"$error":"#DIV/0!"}},{"$f":"IF(D8<=DesignYear_TB,(1+GrowthPct_TB)^(D8-$C$8),(1+$C$4)^(D8-DesignYear_TB))","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[]
[1,null,{"$f":"'Toll Bridges'!$I$8","v":0},{"$f":"C8+1","v":1},2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39]
[{"$f":"A8+1","v":2},"Baseline AADT",{"$f":"'Toll Bridges'!I9","v":0},{"$f":"IF(D8<=DesignYear_TB,$C$9*D6,HLOOKUP(DesignYear_TB,$C$8:$AP$9,2,FALSE)*D6)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[{"$f":"A9+1","v":3},"AADT Cars",{"$f":"C9-C11","v":0},{"$f":"D9-D11","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[4,"AADT Trucks",{"$f":"C9*'Toll Bridges'!$I$13","v":0},{"$f":"D9*'Toll Bridges'!$I$13","v":{"$error":"#DIV/0!"}},{"$f":"E9*'Toll Bridges'!$I$13","v":{"$error":"#DIV/0!"}},{"$f":"F9*'Toll Bridges'!$I$13","v":{"$error":"#DIV/0!"}},{"$f":"G9*'Toll Bridges'!$I$13","v":{"$error":"#DIV/0!"}},{"$f":"H9*'Toll Bridges'!$I$13","v":{"$error":"#DIV/0!"}},{"$f":"I9*'Toll Bridges'!$I$13","v":{"$error":"#DIV/0!"}},{"$f":"J9*'Toll Bridges'!$I$13","v":{"$error":"#DIV/0!"}},{"$f":"K9*'Toll Bridges'!$I$13","v":{"$error":"#DIV/0!"}},{"$f":"L9*'Toll Bridges'!$I$13","v":{"$error":"#DIV/0!"}},{"$f":"M9*'Toll Bridges'!$I$13","v":{"$error":"#DIV/0!"}},{"$f":"N9*'Toll Bridges'!$I$13","v":{"$error":"#DIV/0!"}},{"$f":"O9*'Toll Bridges'!$I$13","v":{"$error":"#DIV/0!"}},{"$f":"P9*'Toll Bridges'!$I$13","v":{"$error":"#DIV/0!"}},{"$f":"Q9*'Toll Bridges'!$I$13","v":{"$error":"#DIV/0!"}},{"$f":"R9*'Toll Bridges'!$I$13","v":{"$error":"#DIV/0!"}},{"$f":"S9*'Toll Bridges'!$I$13","v":{"$error":"#DIV/0!"}},{"$f":"T9*'Toll Bridges'!$I$13","v":{"$error":"#DIV/0!"}},{"$f":"U9*'Toll Bridges'!$I$13","v":{"$error":"#DIV/0!"}},{"$f":"V9*'Toll Bridges'!$I$13","v":{"$error":"#DIV/0!"}},{"$f":"W9*'Toll Bridges'!$I$13","v":{"$error":"#DIV/0!"}},{"$f":"X9*'Toll Bridges'!$I$13","v":{"$error":"#DIV/0!"}},{"$f":"Y9*'Toll Bridges'!$I$13","v":{"$error":"#DIV/0!"}},{"$f":"Z9*'Toll Bridges'!$I$13","v":{"$error":"#DIV/0!"}},{"$f":"AA9*'Toll Bridges'!$I$13","v":{"$error":"#DIV/0!"}},{"$f":"AB9*'Toll Bridges'!$I$13","v":{"$error":"#DIV/0!"}},{"$f":"AC9*'Toll Bridges'!$I$13","v":{"$error":"#DIV/0!"}},{"$f":"AD9*'Toll Bridges'!$I$13","v":{"$error":"#DIV/0!"}},{"$f":"AE9*'Toll Bridges'!$I$13","v":{"$error":"#DIV/0!"}},{"$f":"AF9*'Toll Bridges'!$I$13","v":{"$error":"#DIV/0!"}},{"$f":"AG9*'Toll Bridges'!$I$13","v":{"$error":"#DIV/0!"}},{"$f":"AH9*'Toll Bridges'!$I$13","v":{"$error":"#DIV/0!"}},{"$f":"AI9*'Toll Bridges'!$I$13","v":{"$error":"#DIV/0!"}},{"$f":"AJ9*'Toll Bridges'!$I$13","v":{"$error":"#DIV/0!"}},{"$f":"AK9*'Toll Bridges'!$I$13","v":{"$error":"#DIV/0!"}},{"$f":"AL9*'Toll Bridges'!$I$13","v":{"$error":"#DIV/0!"}},{"$f":"AM9*'Toll Bridges'!$I$13","v":{"$error":"#DIV/0!"}},{"$f":"AN9*'Toll Bridges'!$I$13","v":{"$error":"#DIV/0!"}},{"$f":"AO9*'Toll Bridges'!$I$13","v":{"$error":"#DIV/0!"}},{"$f":"AP9*'Toll Bridges'!$I$13","v":{"$error":"#DIV/0!"}}]
[5,"Toll Share - Autos",{"$f":"1/(1+EXP($C$45*$C$49+$C$46*$C$48+$C$47))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[6,"Toll Share - Trucks",{"$f":"1/(1+EXP($D$45*$D$49+$D$46*$D$48+$D$47))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[7,"AADT Autos (pre ramp-up)",{"$f":"C10*C12","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[8,"AADT Trucks (pre ramp-up)",{"$f":"C11*C13","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[9,"Tolled - Autos (post ramp-up) - Include violators",{"$f":"C14*VLOOKUP(C$8,'Assumptions Tab'!$L$156:$P$216,5,FALSE)","v":0},{"$f":"D14*VLOOKUP(D$8,'Assumptions Tab'!$L$156:$P$216,5,FALSE)","v":{"$error":"#DIV/0!"}},{"$f":"E14*VLOOKUP(E$8,'Assumptions Tab'!$L$156:$P$216,5,FALSE)","v":{"$error":"#DIV/0!"}},{"$f":"F14*VLOOKUP(F$8,'Assumptions Tab'!$L$156:$P$216,5,FALSE)","v":{"$error":"#DIV/0!"}},{"$f":"G14*VLOOKUP(G$8,'Assumptions Tab'!$L$156:$P$216,5,FALSE)","v":{"$error":"#DIV/0!"}},{"$f":"H14*VLOOKUP(H$8,'Assumptions Tab'!$L$156:$P$216,5,FALSE)","v":{"$error":"#DIV/0!"}},{"$f":"I14*VLOOKUP(I$8,'Assumptions Tab'!$L$156:$P$216,5,FALSE)","v":{"$error":"#DIV/0!"}},{"$f":"J14*VLOOKUP(J$8,'Assumptions Tab'!$L$156:$P$216,5,FALSE)","v":{"$error":"#DIV/0!"}},{"$f":"K14*VLOOKUP(K$8,'Assumptions Tab'!$L$156:$P$216,5,FALSE)","v":{"$error":"#DIV/0!"}},{"$f":"L14*VLOOKUP(L$8,'Assumptions Tab'!$L$156:$P$216,5,FALSE)","v":{"$error":"#DIV/0!"}},{"$f":"M14*VLOOKUP(M$8,'Assumptions Tab'!$L$156:$P$216,5,FALSE)","v":{"$error":"#DIV/0!"}},{"$f":"N14*VLOOKUP(N$8,'Assumptions Tab'!$L$156:$P$216,5,FALSE)","v":{"$error":"#DIV/0!"}},{"$f":"O14*VLOOKUP(O$8,'Assumptions Tab'!$L$156:$P$216,5,FALSE)","v":{"$error":"#DIV/0!"}},{"$f":"P14*VLOOKUP(P$8,'Assumptions Tab'!$L$156:$P$216,5,FALSE)","v":{"$error":"#DIV/0!"}},{"$f":"Q14*VLOOKUP(Q$8,'Assumptions Tab'!$L$156:$P$216,5,FALSE)","v":{"$error":"#DIV/0!"}},{"$f":"R14*VLOOKUP(R$8,'Assumptions Tab'!$L$156:$P$216,5,FALSE)","v":{"$error":"#DIV/0!"}},{"$f":"S14*VLOOKUP(S$8,'Assumptions Tab'!$L$156:$P$216,5,FALSE)","v":{"$error":"#DIV/0!"}},{"$f":"T14*VLOOKUP(T$8,'Assumptions Tab'!$L$156:$P$216,5,FALSE)","v":{"$error":"#DIV/0!"}},{"$f":"U14*VLOOKUP(U$8,'Assumptions Tab'!$L$156:$P$216,5,FALSE)","v":{"$error":"#DIV/0!"}},{"$f":"V14*VLOOKUP(V$8,'Assumptions Tab'!$L$156:$P$216,5,FALSE)","v":{"$error":"#DIV/0!"}},{"$f":"W14*VLOOKUP(W$8,'Assumptions Tab'!$L$156:$P$216,5,FALSE)","v":{"$error":"#DIV/0!"}},{"$f":"X14*VLOOKUP(X$8,'Assumptions Tab'!$L$156:$P$216,5,FALSE)","v":{"$error":"#DIV/0!"}},{"$f":"Y14*VLOOKUP(Y$8,'Assumptions Tab'!$L$156:$P$216,5,FALSE)","v":{"$error":"#DIV/0!"}},{"$f":"Z14*VLOOKUP(Z$8,'Assumptions Tab'!$L$156:$P$216,5,FALSE)","v":{"$error":"#DIV/0!"}},{"$f":"AA14*VLOOKUP(AA$8,'Assumptions Tab'!$L$156:$P$216,5,FALSE)","v":{"$error":"#DIV/0!"}},{"$f":"AB14*VLOOKUP(AB$8,'Assumptions Tab'!$L$156:$P$216,5,FALSE)","v":{"$error":"#DIV/0!"}},{"$f":"AC14*VLOOKUP(AC$8,'Assumptions Tab'!$L$156:$P$216,5,FALSE)","v":{"$error":"#DIV/0!"}},{"$f":"AD14*VLOOKUP(AD$8,'Assumptions Tab'!$L$156:$P$216,5,FALSE)","v":{"$error":"#DIV/0!"}},{"$f":"AE14*VLOOKUP(AE$8,'Assumptions Tab'!$L$156:$P$216,5,FALSE)","v":{"$error":"#DIV/0!"}},{"$f":"AF14*VLOOKUP(AF$8,'Assumptions Tab'!$L$156:$P$216,5,FALSE)","v":{"$error":"#DIV/0!"}},{"$f":"AG14*VLOOKUP(AG$8,'Assumptions Tab'!$L$156:$P$216,5,FALSE)","v":{"$error":"#DIV/0!"}},{"$f":"AH14*VLOOKUP(AH$8,'Assumptions Tab'!$L$156:$P$216,5,FALSE)","v":{"$error":"#DIV/0!"}},{"$f":"AI14*VLOOKUP(AI$8,'Assumptions Tab'!$L$156:$P$216,5,FALSE)","v":{"$error":"#DIV/0!"}},{"$f":"AJ14*VLOOKUP(AJ$8,'Assumptions Tab'!$L$156:$P$216,5,FALSE)","v":{"$error":"#DIV/0!"}},{"$f":"AK14*VLOOKUP(AK$8,'Assumptions Tab'!$L$156:$P$216,5,FALSE)","v":{"$error":"#DIV/0!"}},{"$f":"AL14*VLOOKUP(AL$8,'Assumptions Tab'!$L$156:$P$216,5,FALSE)","v":{"$error":"#DIV/0!"}},{"$f":"AM14*VLOOKUP(AM$8,'Assumptions Tab'!$L$156:$P$216,5,FALSE)","v":{"$error":"#DIV/0!"}},{"$f":"AN14*VLOOKUP(AN$8,'Assumptions Tab'!$L$156:$P$216,5,FALSE)","v":{"$error":"#DIV/0!"}},{"$f":"AO14*VLOOKUP(AO$8,'Assumptions Tab'!$L$156:$P$216,5,FALSE)","v":{"$error":"#DIV/0!"}},{"$f":"AP14*VLOOKUP(AP$8,'Assumptions Tab'!$L$156:$P$216,5,FALSE)","v":{"$error":"#DIV/0!"}}]
[10,"Tolled - Trucks (post ramp-up) - Include violators",{"$f":"C15*VLOOKUP(C$8,'Assumptions Tab'!$L$156:$P$216,5,FALSE)","v":0},{"$f":"D15*VLOOKUP(D$8,'Assumptions Tab'!$L$156:$P$216,5,FALSE)","v":{"$error":"#DIV/0!"}},{"$f":"E15*VLOOKUP(E$8,'Assumptions Tab'!$L$156:$P$216,5,FALSE)","v":{"$error":"#DIV/0!"}},{"$f":"F15*VLOOKUP(F$8,'Assumptions Tab'!$L$156:$P$216,5,FALSE)","v":{"$error":"#DIV/0!"}},{"$f":"G15*VLOOKUP(G$8,'Assumptions Tab'!$L$156:$P$216,5,FALSE)","v":{"$error":"#DIV/0!"}},{"$f":"H15*VLOOKUP(H$8,'Assumptions Tab'!$L$156:$P$216,5,FALSE)","v":{"$error":"#DIV/0!"}},{"$f":"I15*VLOOKUP(I$8,'Assumptions Tab'!$L$156:$P$216,5,FALSE)","v":{"$error":"#DIV/0!"}},{"$f":"J15*VLOOKUP(J$8,'Assumptions Tab'!$L$156:$P$216,5,FALSE)","v":{"$error":"#DIV/0!"}},{"$f":"K15*VLOOKUP(K$8,'Assumptions Tab'!$L$156:$P$216,5,FALSE)","v":{"$error":"#DIV/0!"}},{"$f":"L15*VLOOKUP(L$8,'Assumptions Tab'!$L$156:$P$216,5,FALSE)","v":{"$error":"#DIV/0!"}},{"$f":"M15*VLOOKUP(M$8,'Assumptions Tab'!$L$156:$P$216,5,FALSE)","v":{"$error":"#DIV/0!"}},{"$f":"N15*VLOOKUP(N$8,'Assumptions Tab'!$L$156:$P$216,5,FALSE)","v":{"$error":"#DIV/0!"}},{"$f":"O15*VLOOKUP(O$8,'Assumptions Tab'!$L$156:$P$216,5,FALSE)","v":{"$error":"#DIV/0!"}},{"$f":"P15*VLOOKUP(P$8,'Assumptions Tab'!$L$156:$P$216,5,FALSE)","v":{"$error":"#DIV/0!"}},{"$f":"Q15*VLOOKUP(Q$8,'Assumptions Tab'!$L$156:$P$216,5,FALSE)","v":{"$error":"#DIV/0!"}},{"$f":"R15*VLOOKUP(R$8,'Assumptions Tab'!$L$156:$P$216,5,FALSE)","v":{"$error":"#DIV/0!"}},{"$f":"S15*VLOOKUP(S$8,'Assumptions Tab'!$L$156:$P$216,5,FALSE)","v":{"$error":"#DIV/0!"}},{"$f":"T15*VLOOKUP(T$8,'Assumptions Tab'!$L$156:$P$216,5,FALSE)","v":{"$error":"#DIV/0!"}},{"$f":"U15*VLOOKUP(U$8,'Assumptions Tab'!$L$156:$P$216,5,FALSE)","v":{"$error":"#DIV/0!"}},{"$f":"V15*VLOOKUP(V$8,'Assumptions Tab'!$L$156:$P$216,5,FALSE)","v":{"$error":"#DIV/0!"}},{"$f":"W15*VLOOKUP(W$8,'Assumptions Tab'!$L$156:$P$216,5,FALSE)","v":{"$error":"#DIV/0!"}},{"$f":"X15*VLOOKUP(X$8,'Assumptions Tab'!$L$156:$P$216,5,FALSE)","v":{"$error":"#DIV/0!"}},{"$f":"Y15*VLOOKUP(Y$8,'Assumptions Tab'!$L$156:$P$216,5,FALSE)","v":{"$error":"#DIV/0!"}},{"$f":"Z15*VLOOKUP(Z$8,'Assumptions Tab'!$L$156:$P$216,5,FALSE)","v":{"$error":"#DIV/0!"}},{"$f":"AA15*VLOOKUP(AA$8,'Assumptions Tab'!$L$156:$P$216,5,FALSE)","v":{"$error":"#DIV/0!"}},{"$f":"AB15*VLOOKUP(AB$8,'Assumptions Tab'!$L$156:$P$216,5,FALSE)","v":{"$error":"#DIV/0!"}},{"$f":"AC15*VLOOKUP(AC$8,'Assumptions Tab'!$L$156:$P$216,5,FALSE)","v":{"$error":"#DIV/0!"}},{"$f":"AD15*VLOOKUP(AD$8,'Assumptions Tab'!$L$156:$P$216,5,FALSE)","v":{"$error":"#DIV/0!"}},{"$f":"AE15*VLOOKUP(AE$8,'Assumptions Tab'!$L$156:$P$216,5,FALSE)","v":{"$error":"#DIV/0!"}},{"$f":"AF15*VLOOKUP(AF$8,'Assumptions Tab'!$L$156:$P$216,5,FALSE)","v":{"$error":"#DIV/0!"}},{"$f":"AG15*VLOOKUP(AG$8,'Assumptions Tab'!$L$156:$P$216,5,FALSE)","v":{"$error":"#DIV/0!"}},{"$f":"AH15*VLOOKUP(AH$8,'Assumptions Tab'!$L$156:$P$216,5,FALSE)","v":{"$error":"#DIV/0!"}},{"$f":"AI15*VLOOKUP(AI$8,'Assumptions Tab'!$L$156:$P$216,5,FALSE)","v":{"$error":"#DIV/0!"}},{"$f":"AJ15*VLOOKUP(AJ$8,'Assumptions Tab'!$L$156:$P$216,5,FALSE)","v":{"$error":"#DIV/0!"}},{"$f":"AK15*VLOOKUP(AK$8,'Assumptions Tab'!$L$156:$P$216,5,FALSE)","v":{"$error":"#DIV/0!"}},{"$f":"AL15*VLOOKUP(AL$8,'Assumptions Tab'!$L$156:$P$216,5,FALSE)","v":{"$error":"#DIV/0!"}},{"$f":"AM15*VLOOKUP(AM$8,'Assumptions Tab'!$L$156:$P$216,5,FALSE)","v":{"$error":"#DIV/0!"}},{"$f":"AN15*VLOOKUP(AN$8,'Assumptions Tab'!$L$156:$P$216,5,FALSE)","v":{"$error":"#DIV/0!"}},{"$f":"AO15*VLOOKUP(AO$8,'Assumptions Tab'!$L$156:$P$216,5,FALSE)","v":{"$error":"#DIV/0!"}},{"$f":"AP15*VLOOKUP(AP$8,'Assumptions Tab'!$L$156:$P$216,5,FALSE)","v":{"$error":"#DIV/0!"}}]
[11,"Paid Percent",{"$f":"1-VLOOKUP(C8,'Assumptions Tab'!$L$156:$P$216,4,FALSE)*(1-'Assumptions Tab'!$E$58)","v":0.91999999999999993},{"$f":"1-VLOOKUP(D8,'Assumptions Tab'!$L$156:$P$216,4,FALSE)*(1-'Assumptions Tab'!$E$58)","v":0.92399999999999993},{"$f":"1-VLOOKUP(E8,'Assumptions Tab'!$L$156:$P$216,4,FALSE)*(1-'Assumptions Tab'!$E$58)","v":0.92799999999999994},{"$f":"1-VLOOKUP(F8,'Assumptions Tab'!$L$156:$P$216,4,FALSE)*(1-'Assumptions Tab'!$E$58)","v":0.93199999999999994},{"$f":"1-VLOOKUP(G8,'Assumptions Tab'!$L$156:$P$216,4,FALSE)*(1-'Assumptions Tab'!$E$58)","v":0.93599999999999994},{"$f":"1-VLOOKUP(H8,'Assumptions Tab'!$L$156:$P$216,4,FALSE)*(1-'Assumptions Tab'!$E$58)","v":0.94},{"$f":"1-VLOOKUP(I8,'Assumptions Tab'!$L$156:$P$216,4,FALSE)*(1-'Assumptions Tab'!$E$58)","v":0.94399999999999995},{"$f":"1-VLOOKUP(J8,'Assumptions Tab'!$L$156:$P$216,4,FALSE)*(1-'Assumptions Tab'!$E$58)","v":0.94799999999999995},{"$f":"1-VLOOKUP(K8,'Assumptions Tab'!$L$156:$P$216,4,FALSE)*(1-'Assumptions Tab'!$E$58)","v":0.95199999999999996},{"$f":"1-VLOOKUP(L8,'Assumptions Tab'!$L$156:$P$216,4,FALSE)*(1-'Assumptions Tab'!$E$58)","v":0.95599999999999996},{"$f":"1-VLOOKUP(M8,'Assumptions Tab'!$L$156:$P$216,4,FALSE)*(1-'Assumptions Tab'!$E$58)","v":0.96},{"$f":"1-VLOOKUP(N8,'Assumptions Tab'!$L$156:$P$216,4,FALSE)*(1-'Assumptions Tab'!$E$58)","v":0.96},{"$f":"1-VLOOKUP(O8,'Assumptions Tab'!$L$156:$P$216,4,FALSE)*(1-'Assumptions Tab'!$E$58)","v":0.96},{"$f":"1-VLOOKUP(P8,'Assumptions Tab'!$L$156:$P$216,4,FALSE)*(1-'Assumptions Tab'!$E$58)","v":0.96},{"$f":"1-VLOOKUP(Q8,'Assumptions Tab'!$L$156:$P$216,4,FALSE)*(1-'Assumptions Tab'!$E$58)","v":0.96},{"$f":"1-VLOOKUP(R8,'Assumptions Tab'!$L$156:$P$216,4,FALSE)*(1-'Assumptions Tab'!$E$58)","v":0.96},{"$f":"1-VLOOKUP(S8,'Assumptions Tab'!$L$156:$P$216,4,FALSE)*(1-'Assumptions Tab'!$E$58)","v":0.96},{"$f":"1-VLOOKUP(T8,'Assumptions Tab'!$L$156:$P$216,4,FALSE)*(1-'Assumptions Tab'!$E$58)","v":0.96},{"$f":"1-VLOOKUP(U8,'Assumptions Tab'!$L$156:$P$216,4,FALSE)*(1-'Assumptions Tab'!$E$58)","v":0.96},{"$f":"1-VLOOKUP(V8,'Assumptions Tab'!$L$156:$P$216,4,FALSE)*(1-'Assumptions Tab'!$E$58)","v":0.96},{"$f":"1-VLOOKUP(W8,'Assumptions Tab'!$L$156:$P$216,4,FALSE)*(1-'Assumptions Tab'!$E$58)","v":0.96},{"$f":"1-VLOOKUP(X8,'Assumptions Tab'!$L$156:$P$216,4,FALSE)*(1-'Assumptions Tab'!$E$58)","v":0.96},{"$f":"1-VLOOKUP(Y8,'Assumptions Tab'!$L$156:$P$216,4,FALSE)*(1-'Assumptions Tab'!$E$58)","v":0.96},{"$f":"1-VLOOKUP(Z8,'Assumptions Tab'!$L$156:$P$216,4,FALSE)*(1-'Assumptions Tab'!$E$58)","v":0.96},{"$f":"1-VLOOKUP(AA8,'Assumptions Tab'!$L$156:$P$216,4,FALSE)*(1-'Assumptions Tab'!$E$58)","v":0.96},{"$f":"1-VLOOKUP(AB8,'Assumptions Tab'!$L$156:$P$216,4,FALSE)*(1-'Assumptions Tab'!$E$58)","v":0.96},{"$f":"1-VLOOKUP(AC8,'Assumptions Tab'!$L$156:$P$216,4,FALSE)*(1-'Assumptions Tab'!$E$58)","v":0.96},{"$f":"1-VLOOKUP(AD8,'Assumptions Tab'!$L$156:$P$216,4,FALSE)*(1-'Assumptions Tab'!$E$58)","v":0.96},{"$f":"1-VLOOKUP(AE8,'Assumptions Tab'!$L$156:$P$216,4,FALSE)*(1-'Assumptions Tab'!$E$58)","v":0.96},{"$f":"1-VLOOKUP(AF8,'Assumptions Tab'!$L$156:$P$216,4,FALSE)*(1-'Assumptions Tab'!$E$58)","v":0.96},{"$f":"1-VLOOKUP(AG8,'Assumptions Tab'!$L$156:$P$216,4,FALSE)*(1-'Assumptions Tab'!$E$58)","v":0.96},{"$f":"1-VLOOKUP(AH8,'Assumptions Tab'!$L$156:$P$216,4,FALSE)*(1-'Assumptions Tab'!$E$58)","v":0.96},{"$f":"1-VLOOKUP(AI8,'Assumptions Tab'!$L$156:$P$216,4,FALSE)*(1-'Assumptions Tab'!$E$58)","v":0.96},{"$f":"1-VLOOKUP(AJ8,'Assumptions Tab'!$L$156:$P$216,4,FALSE)*(1-'Assumptions Tab'!$E$58)","v":0.96},{"$f":"1-VLOOKUP(AK8,'Assumptions Tab'!$L$156:$P$216,4,FALSE)*(1-'Assumptions Tab'!$E$58)","v":0.96},{"$f":"1-VLOOKUP(AL8,'Assumptions Tab'!$L$156:$P$216,4,FALSE)*(1-'Assumptions Tab'!$E$58)","v":0.96},{"$f":"1-VLOOKUP(AM8,'Assumptions Tab'!$L$156:$P$216,4,FALSE)*(1-'Assumptions Tab'!$E$58)","v":0.96},{"$f":"1-VLOOKUP(AN8,'Assumptions Tab'!$L$156:$P$216,4,FALSE)*(1-'Assumptions Tab'!$E$58)","v":0.96},{"$f":"1-VLOOKUP(AO8,'Assumptions Tab'!$L$156:$P$216,4,FALSE)*(1-'Assumptions Tab'!$E$58)","v":0.96},{"$f":"1-VLOOKUP(AP8,'Assumptions Tab'!$L$156:$P$216,4,FALSE)*(1-'Assumptions Tab'!$E$58)","v":0.96}]
[12,"Paid AADT Autos",{"$f":"C16*C18","v":0},{"$f":"D16*D18","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[13,"Paid AADT Trucks",{"$f":"C17*C18","v":0},{"$f":"D17*D18","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[14]
[15,"Annual VMT for ETC Toll Rate",{"$f":"('Bridge Calcs #2'!C9+'Bridge Calcs #2'!C12)*'Assumptions Tab'!$M$147","v":0},{"$f":"('Bridge Calcs #2'!D9+'Bridge Calcs #2'!D12)*'Assumptions Tab'!$M$147","v":{"$error":"#DIV/0!"}},{"$f":"('Bridge Calcs #2'!E9+'Bridge Calcs #2'!E12)*'Assumptions Tab'!$M$147","v":{"$error":"#DIV/0!"}},{"$f":"('Bridge Calcs #2'!F9+'Bridge Calcs #2'!F12)*'Assumptions Tab'!$M$147","v":{"$error":"#DIV/0!"}},{"$f":"('Bridge Calcs #2'!G9+'Bridge Calcs #2'!G12)*'Assumptions Tab'!$M$147","v":{"$error":"#DIV/0!"}},{"$f":"('Bridge Calcs #2'!H9+'Bridge Calcs #2'!H12)*'Assumptions Tab'!$M$147","v":{"$error":"#DIV/0!"}},{"$f":"('Bridge Calcs #2'!I9+'Bridge Calcs #2'!I12)*'Assumptions Tab'!$M$147","v":{"$error":"#DIV/0!"}},{"$f":"('Bridge Calcs #2'!J9+'Bridge Calcs #2'!J12)*'Assumptions Tab'!$M$147","v":{"$error":"#DIV/0!"}},{"$f":"('Bridge Calcs #2'!K9+'Bridge Calcs #2'!K12)*'Assumptions Tab'!$M$147","v":{"$error":"#DIV/0!"}},{"$f":"('Bridge Calcs #2'!L9+'Bridge Calcs #2'!L12)*'Assumptions Tab'!$M$147","v":{"$error":"#DIV/0!"}},{"$f":"('Bridge Calcs #2'!M9+'Bridge Calcs #2'!M12)*'Assumptions Tab'!$M$147","v":{"$error":"#DIV/0!"}},{"$f":"('Bridge Calcs #2'!N9+'Bridge Calcs #2'!N12)*'Assumptions Tab'!$M$147","v":{"$error":"#DIV/0!"}},{"$f":"('Bridge Calcs #2'!O9+'Bridge Calcs #2'!O12)*'Assumptions Tab'!$M$147","v":{"$error":"#DIV/0!"}},{"$f":"('Bridge Calcs #2'!P9+'Bridge Calcs #2'!P12)*'Assumptions Tab'!$M$147","v":{"$error":"#DIV/0!"}},{"$f":"('Bridge Calcs #2'!Q9+'Bridge Calcs #2'!Q12)*'Assumptions Tab'!$M$147","v":{"$error":"#DIV/0!"}},{"$f":"('Bridge Calcs #2'!R9+'Bridge Calcs #2'!R12)*'Assumptions Tab'!$M$147","v":{"$error":"#DIV/0!"}},{"$f":"('Bridge Calcs #2'!S9+'Bridge Calcs #2'!S12)*'Assumptions Tab'!$M$147","v":{"$error":"#DIV/0!"}},{"$f":"('Bridge Calcs #2'!T9+'Bridge Calcs #2'!T12)*'Assumptions Tab'!$M$147","v":{"$error":"#DIV/0!"}},{"$f":"('Bridge Calcs #2'!U9+'Bridge Calcs #2'!U12)*'Assumptions Tab'!$M$147","v":{"$error":"#DIV/0!"}},{"$f":"('Bridge Calcs #2'!V9+'Bridge Calcs #2'!V12)*'Assumptions Tab'!$M$147","v":{"$error":"#DIV/0!"}},{"$f":"('Bridge Calcs #2'!W9+'Bridge Calcs #2'!W12)*'Assumptions Tab'!$M$147","v":{"$error":"#DIV/0!"}},{"$f":"('Bridge Calcs #2'!X9+'Bridge Calcs #2'!X12)*'Assumptions Tab'!$M$147","v":{"$error":"#DIV/0!"}},{"$f":"('Bridge Calcs #2'!Y9+'Bridge Calcs #2'!Y12)*'Assumptions Tab'!$M$147","v":{"$error":"#DIV/0!"}},{"$f":"('Bridge Calcs #2'!Z9+'Bridge Calcs #2'!Z12)*'Assumptions Tab'!$M$147","v":{"$error":"#DIV/0!"}},{"$f":"('Bridge Calcs #2'!AA9+'Bridge Calcs #2'!AA12)*'Assumptions Tab'!$M$147","v":{"$error":"#DIV/0!"}},{"$f":"('Bridge Calcs #2'!AB9+'Bridge Calcs #2'!AB12)*'Assumptions Tab'!$M$147","v":{"$error":"#DIV/0!"}},{"$f":"('Bridge Calcs #2'!AC9+'Bridge Calcs #2'!AC12)*'Assumptions Tab'!$M$147","v":{"$error":"#DIV/0!"}},{"$f":"('Bridge Calcs #2'!AD9+'Bridge Calcs #2'!AD12)*'Assumptions Tab'!$M$147","v":{"$error":"#DIV/0!"}},{"$f":"('Bridge Calcs #2'!AE9+'Bridge Calcs #2'!AE12)*'Assumptions Tab'!$M$147","v":{"$error":"#DIV/0!"}},{"$f":"('Bridge Calcs #2'!AF9+'Bridge Calcs #2'!AF12)*'Assumptions Tab'!$M$147","v":{"$error":"#DIV/0!"}},{"$f":"('Bridge Calcs #2'!AG9+'Bridge Calcs #2'!AG12)*'Assumptions Tab'!$M$147","v":{"$error":"#DIV/0!"}},{"$f":"('Bridge Calcs #2'!AH9+'Bridge Calcs #2'!AH12)*'Assumptions Tab'!$M$147","v":{"$error":"#DIV/0!"}},{"$f":"('Bridge Calcs #2'!AI9+'Bridge Calcs #2'!AI12)*'Assumptions Tab'!$M$147","v":{"$error":"#DIV/0!"}},{"$f":"('Bridge Calcs #2'!AJ9+'Bridge Calcs #2'!AJ12)*'Assumptions Tab'!$M$147","v":{"$error":"#DIV/0!"}},{"$f":"('Bridge Calcs #2'!AK9+'Bridge Calcs #2'!AK12)*'Assumptions Tab'!$M$147","v":{"$error":"#DIV/0!"}},{"$f":"('Bridge Calcs #2'!AL9+'Bridge Calcs #2'!AL12)*'Assumptions Tab'!$M$147","v":{"$error":"#DIV/0!"}},{"$f":"('Bridge Calcs #2'!AM9+'Bridge Calcs #2'!AM12)*'Assumptions Tab'!$M$147","v":{"$error":"#DIV/0!"}},{"$f":"('Bridge Calcs #2'!AN9+'Bridge Calcs #2'!AN12)*'Assumptions Tab'!$M$147","v":{"$error":"#DIV/0!"}},{"$f":"('Bridge Calcs #2'!AO9+'Bridge Calcs #2'!AO12)*'Assumptions Tab'!$M$147","v":{"$error":"#DIV/0!"}},{"$f":"('Bridge Calcs #2'!AP9+'Bridge Calcs #2'!AP12)*'Assumptions Tab'!$M$147","v":{"$error":"#DIV/0!"}}]
[16,"Annual VMT for BBM Toll Rate",{"$f":"'Bridge Calcs #2'!C15*'Assumptions Tab'!$M$147","v":0},{"$f":"'Bridge Calcs #2'!D15*'Assumptions Tab'!$M$147","v":{"$error":"#DIV/0!"}},{"$f":"'Bridge Calcs #2'!E15*'Assumptions Tab'!$M$147","v":{"$error":"#DIV/0!"}},{"$f":"'Bridge Calcs #2'!F15*'Assumptions Tab'!$M$147","v":{"$error":"#DIV/0!"}},{"$f":"'Bridge Calcs #2'!G15*'Assumptions Tab'!$M$147","v":{"$error":"#DIV/0!"}},{"$f":"'Bridge Calcs #2'!H15*'Assumptions Tab'!$M$147","v":{"$error":"#DIV/0!"}},{"$f":"'Bridge Calcs #2'!I15*'Assumptions Tab'!$M$147","v":{"$error":"#DIV/0!"}},{"$f":"'Bridge Calcs #2'!J15*'Assumptions Tab'!$M$147","v":{"$error":"#DIV/0!"}},{"$f":"'Bridge Calcs #2'!K15*'Assumptions Tab'!$M$147","v":{"$error":"#DIV/0!"}},{"$f":"'Bridge Calcs #2'!L15*'Assumptions Tab'!$M$147","v":{"$error":"#DIV/0!"}},{"$f":"'Bridge Calcs #2'!M15*'Assumptions Tab'!$M$147","v":{"$error":"#DIV/0!"}},{"$f":"'Bridge Calcs #2'!N15*'Assumptions Tab'!$M$147","v":{"$error":"#DIV/0!"}},{"$f":"'Bridge Calcs #2'!O15*'Assumptions Tab'!$M$147","v":{"$error":"#DIV/0!"}},{"$f":"'Bridge Calcs #2'!P15*'Assumptions Tab'!$M$147","v":{"$error":"#DIV/0!"}},{"$f":"'Bridge Calcs #2'!Q15*'Assumptions Tab'!$M$147","v":{"$error":"#DIV/0!"}},{"$f":"'Bridge Calcs #2'!R15*'Assumptions Tab'!$M$147","v":{"$error":"#DIV/0!"}},{"$f":"'Bridge Calcs #2'!S15*'Assumptions Tab'!$M$147","v":{"$error":"#DIV/0!"}},{"$f":"'Bridge Calcs #2'!T15*'Assumptions Tab'!$M$147","v":{"$error":"#DIV/0!"}},{"$f":"'Bridge Calcs #2'!U15*'Assumptions Tab'!$M$147","v":{"$error":"#DIV/0!"}},{"$f":"'Bridge Calcs #2'!V15*'Assumptions Tab'!$M$147","v":{"$error":"#DIV/0!"}},{"$f":"'Bridge Calcs #2'!W15*'Assumptions Tab'!$M$147","v":{"$error":"#DIV/0!"}},{"$f":"'Bridge Calcs #2'!X15*'Assumptions Tab'!$M$147","v":{"$error":"#DIV/0!"}},{"$f":"'Bridge Calcs #2'!Y15*'Assumptions Tab'!$M$147","v":{"$error":"#DIV/0!"}},{"$f":"'Bridge Calcs #2'!Z15*'Assumptions Tab'!$M$147","v":{"$error":"#DIV/0!"}},{"$f":"'Bridge Calcs #2'!AA15*'Assumptions Tab'!$M$147","v":{"$error":"#DIV/0!"}},{"$f":"'Bridge Calcs #2'!AB15*'Assumptions Tab'!$M$147","v":{"$error":"#DIV/0!"}},{"$f":"'Bridge Calcs #2'!AC15*'Assumptions Tab'!$M$147","v":{"$error":"#DIV/0!"}},{"$f":"'Bridge Calcs #2'!AD15*'Assumptions Tab'!$M$147","v":{"$error":"#DIV/0!"}},{"$f":"'Bridge Calcs #2'!AE15*'Assumptions Tab'!$M$147","v":{"$error":"#DIV/0!"}},{"$f":"'Bridge Calcs #2'!AF15*'Assumptions Tab'!$M$147","v":{"$error":"#DIV/0!"}},{"$f":"'Bridge Calcs #2'!AG15*'Assumptions Tab'!$M$147","v":{"$error":"#DIV/0!"}},{"$f":"'Bridge Calcs #2'!AH15*'Assumptions Tab'!$M$147","v":{"$error":"#DIV/0!"}},{"$f":"'Bridge Calcs #2'!AI15*'Assumptions Tab'!$M$147","v":{"$error":"#DIV/0!"}},{"$f":"'Bridge Calcs #2'!AJ15*'Assumptions Tab'!$M$147","v":{"$error":"#DIV/0!"}},{"$f":"'Bridge Calcs #2'!AK15*'Assumptions Tab'!$M$147","v":{"$error":"#DIV/0!"}},{"$f":"'Bridge Calcs #2'!AL15*'Assumptions Tab'!$M$147","v":{"$error":"#DIV/0!"}},{"$f":"'Bridge Calcs #2'!AM15*'Assumptions Tab'!$M$147","v":{"$error":"#DIV/0!"}},{"$f":"'Bridge Calcs #2'!AN15*'Assumptions Tab'!$M$147","v":{"$error":"#DIV/0!"}},{"$f":"'Bridge Calcs #2'!AO15*'Assumptions Tab'!$M$147","v":{"$error":"#DIV/0!"}},{"$f":"'Bridge Calcs #2'!AP15*'Assumptions Tab'!$M$147","v":{"$error":"#DIV/0!"}}]
[17]
[18,"Autos VMT, ETC ",{"$f":"C22*(1-'Toll Bridges'!$I$13)","v":0},{"$f":"D22*(1-'Toll Bridges'!$I$13)","v":{"$error":"#DIV/0!"}},{"$f":"E22*(1-'Toll Bridges'!$I$13)","v":{"$error":"#DIV/0!"}},{"$f":"F22*(1-'Toll Bridges'!$I$13)","v":{"$error":"#DIV/0!"}},{"$f":"G22*(1-'Toll Bridges'!$I$13)","v":{"$error":"#DIV/0!"}},{"$f":"H22*(1-'Toll Bridges'!$I$13)","v":{"$error":"#DIV/0!"}},{"$f":"I22*(1-'Toll Bridges'!$I$13)","v":{"$error":"#DIV/0!"}},{"$f":"J22*(1-'Toll Bridges'!$I$13)","v":{"$error":"#DIV/0!"}},{"$f":"K22*(1-'Toll Bridges'!$I$13)","v":{"$error":"#DIV/0!"}},{"$f":"L22*(1-'Toll Bridges'!$I$13)","v":{"$error":"#DIV/0!"}},{"$f":"M22*(1-'Toll Bridges'!$I$13)","v":{"$error":"#DIV/0!"}},{"$f":"N22*(1-'Toll Bridges'!$I$13)","v":{"$error":"#DIV/0!"}},{"$f":"O22*(1-'Toll Bridges'!$I$13)","v":{"$error":"#DIV/0!"}},{"$f":"P22*(1-'Toll Bridges'!$I$13)","v":{"$error":"#DIV/0!"}},{"$f":"Q22*(1-'Toll Bridges'!$I$13)","v":{"$error":"#DIV/0!"}},{"$f":"R22*(1-'Toll Bridges'!$I$13)","v":{"$error":"#DIV/0!"}},{"$f":"S22*(1-'Toll Bridges'!$I$13)","v":{"$error":"#DIV/0!"}},{"$f":"T22*(1-'Toll Bridges'!$I$13)","v":{"$error":"#DIV/0!"}},{"$f":"U22*(1-'Toll Bridges'!$I$13)","v":{"$error":"#DIV/0!"}},{"$f":"V22*(1-'Toll Bridges'!$I$13)","v":{"$error":"#DIV/0!"}},{"$f":"W22*(1-'Toll Bridges'!$I$13)","v":{"$error":"#DIV/0!"}},{"$f":"X22*(1-'Toll Bridges'!$I$13)","v":{"$error":"#DIV/0!"}},{"$f":"Y22*(1-'Toll Bridges'!$I$13)","v":{"$error":"#DIV/0!"}},{"$f":"Z22*(1-'Toll Bridges'!$I$13)","v":{"$error":"#DIV/0!"}},{"$f":"AA22*(1-'Toll Bridges'!$I$13)","v":{"$error":"#DIV/0!"}},{"$f":"AB22*(1-'Toll Bridges'!$I$13)","v":{"$error":"#DIV/0!"}},{"$f":"AC22*(1-'Toll Bridges'!$I$13)","v":{"$error":"#DIV/0!"}},{"$f":"AD22*(1-'Toll Bridges'!$I$13)","v":{"$error":"#DIV/0!"}},{"$f":"AE22*(1-'Toll Bridges'!$I$13)","v":{"$error":"#DIV/0!"}},{"$f":"AF22*(1-'Toll Bridges'!$I$13)","v":{"$error":"#DIV/0!"}},{"$f":"AG22*(1-'Toll Bridges'!$I$13)","v":{"$error":"#DIV/0!"}},{"$f":"AH22*(1-'Toll Bridges'!$I$13)","v":{"$error":"#DIV/0!"}},{"$f":"AI22*(1-'Toll Bridges'!$I$13)","v":{"$error":"#DIV/0!"}},{"$f":"AJ22*(1-'Toll Bridges'!$I$13)","v":{"$error":"#DIV/0!"}},{"$f":"AK22*(1-'Toll Bridges'!$I$13)","v":{"$error":"#DIV/0!"}},{"$f":"AL22*(1-'Toll Bridges'!$I$13)","v":{"$error":"#DIV/0!"}},{"$f":"AM22*(1-'Toll Bridges'!$I$13)","v":{"$error":"#DIV/0!"}},{"$f":"AN22*(1-'Toll Bridges'!$I$13)","v":{"$error":"#DIV/0!"}},{"$f":"AO22*(1-'Toll Bridges'!$I$13)","v":{"$error":"#DIV/0!"}},{"$f":"AP22*(1-'Toll Bridges'!$I$13)","v":{"$error":"#DIV/0!"}}]
[19,"Trucks VMT, ETC ",{"$f":"C22*'Toll Bridges'!$I$13","v":0},{"$f":"D22*'Toll Bridges'!$I$13","v":{"$error":"#DIV/0!"}},{"$f":"E22*'Toll Bridges'!$I$13","v":{"$error":"#DIV/0!"}},{"$f":"F22*'Toll Bridges'!$I$13","v":{"$error":"#DIV/0!"}},{"$f":"G22*'Toll Bridges'!$I$13","v":{"$error":"#DIV/0!"}},{"$f":"H22*'Toll Bridges'!$I$13","v":{"$error":"#DIV/0!"}},{"$f":"I22*'Toll Bridges'!$I$13","v":{"$error":"#DIV/0!"}},{"$f":"J22*'Toll Bridges'!$I$13","v":{"$error":"#DIV/0!"}},{"$f":"K22*'Toll Bridges'!$I$13","v":{"$error":"#DIV/0!"}},{"$f":"L22*'Toll Bridges'!$I$13","v":{"$error":"#DIV/0!"}},{"$f":"M22*'Toll Bridges'!$I$13","v":{"$error":"#DIV/0!"}},{"$f":"N22*'Toll Bridges'!$I$13","v":{"$error":"#DIV/0!"}},{"$f":"O22*'Toll Bridges'!$I$13","v":{"$error":"#DIV/0!"}},{"$f":"P22*'Toll Bridges'!$I$13","v":{"$error":"#DIV/0!"}},{"$f":"Q22*'Toll Bridges'!$I$13","v":{"$error":"#DIV/0!"}},{"$f":"R22*'Toll Bridges'!$I$13","v":{"$error":"#DIV/0!"}},{"$f":"S22*'Toll Bridges'!$I$13","v":{"$error":"#DIV/0!"}},{"$f":"T22*'Toll Bridges'!$I$13","v":{"$error":"#DIV/0!"}},{"$f":"U22*'Toll Bridges'!$I$13","v":{"$error":"#DIV/0!"}},{"$f":"V22*'Toll Bridges'!$I$13","v":{"$error":"#DIV/0!"}},{"$f":"W22*'Toll Bridges'!$I$13","v":{"$error":"#DIV/0!"}},{"$f":"X22*'Toll Bridges'!$I$13","v":{"$error":"#DIV/0!"}},{"$f":"Y22*'Toll Bridges'!$I$13","v":{"$error":"#DIV/0!"}},{"$f":"Z22*'Toll Bridges'!$I$13","v":{"$error":"#DIV/0!"}},{"$f":"AA22*'Toll Bridges'!$I$13","v":{"$error":"#DIV/0!"}},{"$f":"AB22*'Toll Bridges'!$I$13","v":{"$error":"#DIV/0!"}},{"$f":"AC22*'Toll Bridges'!$I$13","v":{"$error":"#DIV/0!"}},{"$f":"AD22*'Toll Bridges'!$I$13","v":{"$error":"#DIV/0!"}},{"$f":"AE22*'Toll Bridges'!$I$13","v":{"$error":"#DIV/0!"}},{"$f":"AF22*'Toll Bridges'!$I$13","v":{"$error":"#DIV/0!"}},{"$f":"AG22*'Toll Bridges'!$I$13","v":{"$error":"#DIV/0!"}},{"$f":"AH22*'Toll Bridges'!$I$13","v":{"$error":"#DIV/0!"}},{"$f":"AI22*'Toll Bridges'!$I$13","v":{"$error":"#DIV/0!"}},{"$f":"AJ22*'Toll Bridges'!$I$13","v":{"$error":"#DIV/0!"}},{"$f":"AK22*'Toll Bridges'!$I$13","v":{"$error":"#DIV/0!"}},{"$f":"AL22*'Toll Bridges'!$I$13","v":{"$error":"#DIV/0!"}},{"$f":"AM22*'Toll Bridges'!$I$13","v":{"$error":"#DIV/0!"}},{"$f":"AN22*'Toll Bridges'!$I$13","v":{"$error":"#DIV/0!"}},{"$f":"AO22*'Toll Bridges'!$I$13","v":{"$error":"#DIV/0!"}},{"$f":"AP22*'Toll Bridges'!$I$13","v":{"$error":"#DIV/0!"}}]
[20,"Autos VMT, BBM",{"$f":"C23*(1-'Toll Bridges'!$I$13)","v":0},{"$f":"D23*(1-'Toll Bridges'!$I$13)","v":{"$error":"#DIV/0!"}},{"$f":"E23*(1-'Toll Bridges'!$I$13)","v":{"$error":"#DIV/0!"}},{"$f":"F23*(1-'Toll Bridges'!$I$13)","v":{"$error":"#DIV/0!"}},{"$f":"G23*(1-'Toll Bridges'!$I$13)","v":{"$error":"#DIV/0!"}},{"$f":"H23*(1-'Toll Bridges'!$I$13)","v":{"$error":"#DIV/0!"}},{"$f":"I23*(1-'Toll Bridges'!$I$13)","v":{"$error":"#DIV/0!"}},{"$f":"J23*(1-'Toll Bridges'!$I$13)","v":{"$error":"#DIV/0!"}},{"$f":"K23*(1-'Toll Bridges'!$I$13)","v":{"$error":"#DIV/0!"}},{"$f":"L23*(1-'Toll Bridges'!$I$13)","v":{"$error":"#DIV/0!"}},{"$f":"M23*(1-'Toll Bridges'!$I$13)","v":{"$error":"#DIV/0!"}},{"$f":"N23*(1-'Toll Bridges'!$I$13)","v":{"$error":"#DIV/0!"}},{"$f":"O23*(1-'Toll Bridges'!$I$13)","v":{"$error":"#DIV/0!"}},{"$f":"P23*(1-'Toll Bridges'!$I$13)","v":{"$error":"#DIV/0!"}},{"$f":"Q23*(1-'Toll Bridges'!$I$13)","v":{"$error":"#DIV/0!"}},{"$f":"R23*(1-'Toll Bridges'!$I$13)","v":{"$error":"#DIV/0!"}},{"$f":"S23*(1-'Toll Bridges'!$I$13)","v":{"$error":"#DIV/0!"}},{"$f":"T23*(1-'Toll Bridges'!$I$13)","v":{"$error":"#DIV/0!"}},{"$f":"U23*(1-'Toll Bridges'!$I$13)","v":{"$error":"#DIV/0!"}},{"$f":"V23*(1-'Toll Bridges'!$I$13)","v":{"$error":"#DIV/0!"}},{"$f":"W23*(1-'Toll Bridges'!$I$13)","v":{"$error":"#DIV/0!"}},{"$f":"X23*(1-'Toll Bridges'!$I$13)","v":{"$error":"#DIV/0!"}},{"$f":"Y23*(1-'Toll Bridges'!$I$13)","v":{"$error":"#DIV/0!"}},{"$f":"Z23*(1-'Toll Bridges'!$I$13)","v":{"$error":"#DIV/0!"}},{"$f":"AA23*(1-'Toll Bridges'!$I$13)","v":{"$error":"#DIV/0!"}},{"$f":"AB23*(1-'Toll Bridges'!$I$13)","v":{"$error":"#DIV/0!"}},{"$f":"AC23*(1-'Toll Bridges'!$I$13)","v":{"$error":"#DIV/0!"}},{"$f":"AD23*(1-'Toll Bridges'!$I$13)","v":{"$error":"#DIV/0!"}},{"$f":"AE23*(1-'Toll Bridges'!$I$13)","v":{"$error":"#DIV/0!"}},{"$f":"AF23*(1-'Toll Bridges'!$I$13)","v":{"$error":"#DIV/0!"}},{"$f":"AG23*(1-'Toll Bridges'!$I$13)","v":{"$error":"#DIV/0!"}},{"$f":"AH23*(1-'Toll Bridges'!$I$13)","v":{"$error":"#DIV/0!"}},{"$f":"AI23*(1-'Toll Bridges'!$I$13)","v":{"$error":"#DIV/0!"}},{"$f":"AJ23*(1-'Toll Bridges'!$I$13)","v":{"$error":"#DIV/0!"}},{"$f":"AK23*(1-'Toll Bridges'!$I$13)","v":{"$error":"#DIV/0!"}},{"$f":"AL23*(1-'Toll Bridges'!$I$13)","v":{"$error":"#DIV/0!"}},{"$f":"AM23*(1-'Toll Bridges'!$I$13)","v":{"$error":"#DIV/0!"}},{"$f":"AN23*(1-'Toll Bridges'!$I$13)","v":{"$error":"#DIV/0!"}},{"$f":"AO23*(1-'Toll Bridges'!$I$13)","v":{"$error":"#DIV/0!"}},{"$f":"AP23*(1-'Toll Bridges'!$I$13)","v":{"$error":"#DIV/0!"}}]
[21,"Trucks VMT, BBM",{"$f":"C23*'Toll Bridges'!$I$13","v":0},{"$f":"D23*'Toll Bridges'!$I$13","v":{"$error":"#DIV/0!"}},{"$f":"E23*'Toll Bridges'!$I$13","v":{"$error":"#DIV/0!"}},{"$f":"F23*'Toll Bridges'!$I$13","v":{"$error":"#DIV/0!"}},{"$f":"G23*'Toll Bridges'!$I$13","v":{"$error":"#DIV/0!"}},{"$f":"H23*'Toll Bridges'!$I$13","v":{"$error":"#DIV/0!"}},{"$f":"I23*'Toll Bridges'!$I$13","v":{"$error":"#DIV/0!"}},{"$f":"J23*'Toll Bridges'!$I$13","v":{"$error":"#DIV/0!"}},{"$f":"K23*'Toll Bridges'!$I$13","v":{"$error":"#DIV/0!"}},{"$f":"L23*'Toll Bridges'!$I$13","v":{"$error":"#DIV/0!"}},{"$f":"M23*'Toll Bridges'!$I$13","v":{"$error":"#DIV/0!"}},{"$f":"N23*'Toll Bridges'!$I$13","v":{"$error":"#DIV/0!"}},{"$f":"O23*'Toll Bridges'!$I$13","v":{"$error":"#DIV/0!"}},{"$f":"P23*'Toll Bridges'!$I$13","v":{"$error":"#DIV/0!"}},{"$f":"Q23*'Toll Bridges'!$I$13","v":{"$error":"#DIV/0!"}},{"$f":"R23*'Toll Bridges'!$I$13","v":{"$error":"#DIV/0!"}},{"$f":"S23*'Toll Bridges'!$I$13","v":{"$error":"#DIV/0!"}},{"$f":"T23*'Toll Bridges'!$I$13","v":{"$error":"#DIV/0!"}},{"$f":"U23*'Toll Bridges'!$I$13","v":{"$error":"#DIV/0!"}},{"$f":"V23*'Toll Bridges'!$I$13","v":{"$error":"#DIV/0!"}},{"$f":"W23*'Toll Bridges'!$I$13","v":{"$error":"#DIV/0!"}},{"$f":"X23*'Toll Bridges'!$I$13","v":{"$error":"#DIV/0!"}},{"$f":"Y23*'Toll Bridges'!$I$13","v":{"$error":"#DIV/0!"}},{"$f":"Z23*'Toll Bridges'!$I$13","v":{"$error":"#DIV/0!"}},{"$f":"AA23*'Toll Bridges'!$I$13","v":{"$error":"#DIV/0!"}},{"$f":"AB23*'Toll Bridges'!$I$13","v":{"$error":"#DIV/0!"}},{"$f":"AC23*'Toll Bridges'!$I$13","v":{"$error":"#DIV/0!"}},{"$f":"AD23*'Toll Bridges'!$I$13","v":{"$error":"#DIV/0!"}},{"$f":"AE23*'Toll Bridges'!$I$13","v":{"$error":"#DIV/0!"}},{"$f":"AF23*'Toll Bridges'!$I$13","v":{"$error":"#DIV/0!"}},{"$f":"AG23*'Toll Bridges'!$I$13","v":{"$error":"#DIV/0!"}},{"$f":"AH23*'Toll Bridges'!$I$13","v":{"$error":"#DIV/0!"}},{"$f":"AI23*'Toll Bridges'!$I$13","v":{"$error":"#DIV/0!"}},{"$f":"AJ23*'Toll Bridges'!$I$13","v":{"$error":"#DIV/0!"}},{"$f":"AK23*'Toll Bridges'!$I$13","v":{"$error":"#DIV/0!"}},{"$f":"AL23*'Toll Bridges'!$I$13","v":{"$error":"#DIV/0!"}},{"$f":"AM23*'Toll Bridges'!$I$13","v":{"$error":"#DIV/0!"}},{"$f":"AN23*'Toll Bridges'!$I$13","v":{"$error":"#DIV/0!"}},{"$f":"AO23*'Toll Bridges'!$I$13","v":{"$error":"#DIV/0!"}},{"$f":"AP23*'Toll Bridges'!$I$13","v":{"$error":"#DIV/0!"}}]
[22]
[23,"ETC, Per-mile Fare - Autos",{"$f":"'Toll Bridges'!$C$22/'Toll Bridges'!$C$10*(1+'Toll Bridges'!$C$28)^(C$8-'Toll Bridges'!$C$29)","v":{"$error":"#DIV/0!"}},{"$f":"'Toll Bridges'!$C$22/'Toll Bridges'!$C$10*(1+'Toll Bridges'!$C$28)^(D$8-'Toll Bridges'!$C$29)","v":{"$error":"#DIV/0!"}},{"$f":"'Toll Bridges'!$C$22/'Toll Bridges'!$C$10*(1+'Toll Bridges'!$C$28)^(E$8-'Toll Bridges'!$C$29)","v":{"$error":"#DIV/0!"}},{"$f":"'Toll Bridges'!$C$22/'Toll Bridges'!$C$10*(1+'Toll Bridges'!$C$28)^(F$8-'Toll Bridges'!$C$29)","v":{"$error":"#DIV/0!"}},{"$f":"'Toll Bridges'!$C$22/'Toll Bridges'!$C$10*(1+'Toll Bridges'!$C$28)^(G$8-'Toll Bridges'!$C$29)","v":{"$error":"#DIV/0!"}},{"$f":"'Toll Bridges'!$C$22/'Toll Bridges'!$C$10*(1+'Toll Bridges'!$C$28)^(H$8-'Toll Bridges'!$C$29)","v":{"$error":"#DIV/0!"}},{"$f":"'Toll Bridges'!$C$22/'Toll Bridges'!$C$10*(1+'Toll Bridges'!$C$28)^(I$8-'Toll Bridges'!$C$29)","v":{"$error":"#DIV/0!"}},{"$f":"'Toll Bridges'!$C$22/'Toll Bridges'!$C$10*(1+'Toll Bridges'!$C$28)^(J$8-'Toll Bridges'!$C$29)","v":{"$error":"#DIV/0!"}},{"$f":"'Toll Bridges'!$C$22/'Toll Bridges'!$C$10*(1+'Toll Bridges'!$C$28)^(K$8-'Toll Bridges'!$C$29)","v":{"$error":"#DIV/0!"}},{"$f":"'Toll Bridges'!$C$22/'Toll Bridges'!$C$10*(1+'Toll Bridges'!$C$28)^(L$8-'Toll Bridges'!$C$29)","v":{"$error":"#DIV/0!"}},{"$f":"'Toll Bridges'!$C$22/'Toll Bridges'!$C$10*(1+'Toll Bridges'!$C$28)^(M$8-'Toll Bridges'!$C$29)","v":{"$error":"#DIV/0!"}},{"$f":"'Toll Bridges'!$C$22/'Toll Bridges'!$C$10*(1+'Toll Bridges'!$C$28)^(N$8-'Toll Bridges'!$C$29)","v":{"$error":"#DIV/0!"}},{"$f":"'Toll Bridges'!$C$22/'Toll Bridges'!$C$10*(1+'Toll Bridges'!$C$28)^(O$8-'Toll Bridges'!$C$29)","v":{"$error":"#DIV/0!"}},{"$f":"'Toll Bridges'!$C$22/'Toll Bridges'!$C$10*(1+'Toll Bridges'!$C$28)^(P$8-'Toll Bridges'!$C$29)","v":{"$error":"#DIV/0!"}},{"$f":"'Toll Bridges'!$C$22/'Toll Bridges'!$C$10*(1+'Toll Bridges'!$C$28)^(Q$8-'Toll Bridges'!$C$29)","v":{"$error":"#DIV/0!"}},{"$f":"'Toll Bridges'!$C$22/'Toll Bridges'!$C$10*(1+'Toll Bridges'!$C$28)^(R$8-'Toll Bridges'!$C$29)","v":{"$error":"#DIV/0!"}},{"$f":"'Toll Bridges'!$C$22/'Toll Bridges'!$C$10*(1+'Toll Bridges'!$C$28)^(S$8-'Toll Bridges'!$C$29)","v":{"$error":"#DIV/0!"}},{"$f":"'Toll Bridges'!$C$22/'Toll Bridges'!$C$10*(1+'Toll Bridges'!$C$28)^(T$8-'Toll Bridges'!$C$29)","v":{"$error":"#DIV/0!"}},{"$f":"'Toll Bridges'!$C$22/'Toll Bridges'!$C$10*(1+'Toll Bridges'!$C$28)^(U$8-'Toll Bridges'!$C$29)","v":{"$error":"#DIV/0!"}},{"$f":"'Toll Bridges'!$C$22/'Toll Bridges'!$C$10*(1+'Toll Bridges'!$C$28)^(V$8-'Toll Bridges'!$C$29)","v":{"$error":"#DIV/0!"}},{"$f":"'Toll Bridges'!$C$22/'Toll Bridges'!$C$10*(1+'Toll Bridges'!$C$28)^(W$8-'Toll Bridges'!$C$29)","v":{"$error":"#DIV/0!"}},{"$f":"'Toll Bridges'!$C$22/'Toll Bridges'!$C$10*(1+'Toll Bridges'!$C$28)^(X$8-'Toll Bridges'!$C$29)","v":{"$error":"#DIV/0!"}},{"$f":"'Toll Bridges'!$C$22/'Toll Bridges'!$C$10*(1+'Toll Bridges'!$C$28)^(Y$8-'Toll Bridges'!$C$29)","v":{"$error":"#DIV/0!"}},{"$f":"'Toll Bridges'!$C$22/'Toll Bridges'!$C$10*(1+'Toll Bridges'!$C$28)^(Z$8-'Toll Bridges'!$C$29)","v":{"$error":"#DIV/0!"}},{"$f":"'Toll Bridges'!$C$22/'Toll Bridges'!$C$10*(1+'Toll Bridges'!$C$28)^(AA$8-'Toll Bridges'!$C$29)","v":{"$error":"#DIV/0!"}},{"$f":"'Toll Bridges'!$C$22/'Toll Bridges'!$C$10*(1+'Toll Bridges'!$C$28)^(AB$8-'Toll Bridges'!$C$29)","v":{"$error":"#DIV/0!"}},{"$f":"'Toll Bridges'!$C$22/'Toll Bridges'!$C$10*(1+'Toll Bridges'!$C$28)^(AC$8-'Toll Bridges'!$C$29)","v":{"$error":"#DIV/0!"}},{"$f":"'Toll Bridges'!$C$22/'Toll Bridges'!$C$10*(1+'Toll Bridges'!$C$28)^(AD$8-'Toll Bridges'!$C$29)","v":{"$error":"#DIV/0!"}},{"$f":"'Toll Bridges'!$C$22/'Toll Bridges'!$C$10*(1+'Toll Bridges'!$C$28)^(AE$8-'Toll Bridges'!$C$29)","v":{"$error":"#DIV/0!"}},{"$f":"'Toll Bridges'!$C$22/'Toll Bridges'!$C$10*(1+'Toll Bridges'!$C$28)^(AF$8-'Toll Bridges'!$C$29)","v":{"$error":"#DIV/0!"}},{"$f":"'Toll Bridges'!$C$22/'Toll Bridges'!$C$10*(1+'Toll Bridges'!$C$28)^(AG$8-'Toll Bridges'!$C$29)","v":{"$error":"#DIV/0!"}},{"$f":"'Toll Bridges'!$C$22/'Toll Bridges'!$C$10*(1+'Toll Bridges'!$C$28)^(AH$8-'Toll Bridges'!$C$29)","v":{"$error":"#DIV/0!"}},{"$f":"'Toll Bridges'!$C$22/'Toll Bridges'!$C$10*(1+'Toll Bridges'!$C$28)^(AI$8-'Toll Bridges'!$C$29)","v":{"$error":"#DIV/0!"}},{"$f":"'Toll Bridges'!$C$22/'Toll Bridges'!$C$10*(1+'Toll Bridges'!$C$28)^(AJ$8-'Toll Bridges'!$C$29)","v":{"$error":"#DIV/0!"}},{"$f":"'Toll Bridges'!$C$22/'Toll Bridges'!$C$10*(1+'Toll Bridges'!$C$28)^(AK$8-'Toll Bridges'!$C$29)","v":{"$error":"#DIV/0!"}},{"$f":"'Toll Bridges'!$C$22/'Toll Bridges'!$C$10*(1+'Toll Bridges'!$C$28)^(AL$8-'Toll Bridges'!$C$29)","v":{"$error":"#DIV/0!"}},{"$f":"'Toll Bridges'!$C$22/'Toll Bridges'!$C$10*(1+'Toll Bridges'!$C$28)^(AM$8-'Toll Bridges'!$C$29)","v":{"$error":"#DIV/0!"}},{"$f":"'Toll Bridges'!$C$22/'Toll Bridges'!$C$10*(1+'Toll Bridges'!$C$28)^(AN$8-'Toll Bridges'!$C$29)","v":{"$error":"#DIV/0!"}},{"$f":"'Toll Bridges'!$C$22/'Toll Bridges'!$C$10*(1+'Toll Bridges'!$C$28)^(AO$8-'Toll Bridges'!$C$29)","v":{"$error":"#DIV/0!"}},{"$f":"'Toll Bridges'!$C$22/'Toll Bridges'!$C$10*(1+'Toll Bridges'!$C$28)^(AP$8-'Toll Bridges'!$C$29)","v":{"$error":"#DIV/0!"}}]
[24,"ETC, Per-mile Fare - Trucks",{"$f":"'Toll Bridges'!$C$23/'Toll Bridges'!$C$10*(1+'Toll Bridges'!$C$28)^(C$8-'Toll Bridges'!$C$29)","v":{"$error":"#DIV/0!"}},{"$f":"'Toll Bridges'!$C$23/'Toll Bridges'!$C$10*(1+'Toll Bridges'!$C$28)^(D$8-'Toll Bridges'!$C$29)","v":{"$error":"#DIV/0!"}},{"$f":"'Toll Bridges'!$C$23/'Toll Bridges'!$C$10*(1+'Toll Bridges'!$C$28)^(E$8-'Toll Bridges'!$C$29)","v":{"$error":"#DIV/0!"}},{"$f":"'Toll Bridges'!$C$23/'Toll Bridges'!$C$10*(1+'Toll Bridges'!$C$28)^(F$8-'Toll Bridges'!$C$29)","v":{"$error":"#DIV/0!"}},{"$f":"'Toll Bridges'!$C$23/'Toll Bridges'!$C$10*(1+'Toll Bridges'!$C$28)^(G$8-'Toll Bridges'!$C$29)","v":{"$error":"#DIV/0!"}},{"$f":"'Toll Bridges'!$C$23/'Toll Bridges'!$C$10*(1+'Toll Bridges'!$C$28)^(H$8-'Toll Bridges'!$C$29)","v":{"$error":"#DIV/0!"}},{"$f":"'Toll Bridges'!$C$23/'Toll Bridges'!$C$10*(1+'Toll Bridges'!$C$28)^(I$8-'Toll Bridges'!$C$29)","v":{"$error":"#DIV/0!"}},{"$f":"'Toll Bridges'!$C$23/'Toll Bridges'!$C$10*(1+'Toll Bridges'!$C$28)^(J$8-'Toll Bridges'!$C$29)","v":{"$error":"#DIV/0!"}},{"$f":"'Toll Bridges'!$C$23/'Toll Bridges'!$C$10*(1+'Toll Bridges'!$C$28)^(K$8-'Toll Bridges'!$C$29)","v":{"$error":"#DIV/0!"}},{"$f":"'Toll Bridges'!$C$23/'Toll Bridges'!$C$10*(1+'Toll Bridges'!$C$28)^(L$8-'Toll Bridges'!$C$29)","v":{"$error":"#DIV/0!"}},{"$f":"'Toll Bridges'!$C$23/'Toll Bridges'!$C$10*(1+'Toll Bridges'!$C$28)^(M$8-'Toll Bridges'!$C$29)","v":{"$error":"#DIV/0!"}},{"$f":"'Toll Bridges'!$C$23/'Toll Bridges'!$C$10*(1+'Toll Bridges'!$C$28)^(N$8-'Toll Bridges'!$C$29)","v":{"$error":"#DIV/0!"}},{"$f":"'Toll Bridges'!$C$23/'Toll Bridges'!$C$10*(1+'Toll Bridges'!$C$28)^(O$8-'Toll Bridges'!$C$29)","v":{"$error":"#DIV/0!"}},{"$f":"'Toll Bridges'!$C$23/'Toll Bridges'!$C$10*(1+'Toll Bridges'!$C$28)^(P$8-'Toll Bridges'!$C$29)","v":{"$error":"#DIV/0!"}},{"$f":"'Toll Bridges'!$C$23/'Toll Bridges'!$C$10*(1+'Toll Bridges'!$C$28)^(Q$8-'Toll Bridges'!$C$29)","v":{"$error":"#DIV/0!"}},{"$f":"'Toll Bridges'!$C$23/'Toll Bridges'!$C$10*(1+'Toll Bridges'!$C$28)^(R$8-'Toll Bridges'!$C$29)","v":{"$error":"#DIV/0!"}},{"$f":"'Toll Bridges'!$C$23/'Toll Bridges'!$C$10*(1+'Toll Bridges'!$C$28)^(S$8-'Toll Bridges'!$C$29)","v":{"$error":"#DIV/0!"}},{"$f":"'Toll Bridges'!$C$23/'Toll Bridges'!$C$10*(1+'Toll Bridges'!$C$28)^(T$8-'Toll Bridges'!$C$29)","v":{"$error":"#DIV/0!"}},{"$f":"'Toll Bridges'!$C$23/'Toll Bridges'!$C$10*(1+'Toll Bridges'!$C$28)^(U$8-'Toll Bridges'!$C$29)","v":{"$error":"#DIV/0!"}},{"$f":"'Toll Bridges'!$C$23/'Toll Bridges'!$C$10*(1+'Toll Bridges'!$C$28)^(V$8-'Toll Bridges'!$C$29)","v":{"$error":"#DIV/0!"}},{"$f":"'Toll Bridges'!$C$23/'Toll Bridges'!$C$10*(1+'Toll Bridges'!$C$28)^(W$8-'Toll Bridges'!$C$29)","v":{"$error":"#DIV/0!"}},{"$f":"'Toll Bridges'!$C$23/'Toll Bridges'!$C$10*(1+'Toll Bridges'!$C$28)^(X$8-'Toll Bridges'!$C$29)","v":{"$error":"#DIV/0!"}},{"$f":"'Toll Bridges'!$C$23/'Toll Bridges'!$C$10*(1+'Toll Bridges'!$C$28)^(Y$8-'Toll Bridges'!$C$29)","v":{"$error":"#DIV/0!"}},{"$f":"'Toll Bridges'!$C$23/'Toll Bridges'!$C$10*(1+'Toll Bridges'!$C$28)^(Z$8-'Toll Bridges'!$C$29)","v":{"$error":"#DIV/0!"}},{"$f":"'Toll Bridges'!$C$23/'Toll Bridges'!$C$10*(1+'Toll Bridges'!$C$28)^(AA$8-'Toll Bridges'!$C$29)","v":{"$error":"#DIV/0!"}},{"$f":"'Toll Bridges'!$C$23/'Toll Bridges'!$C$10*(1+'Toll Bridges'!$C$28)^(AB$8-'Toll Bridges'!$C$29)","v":{"$error":"#DIV/0!"}},{"$f":"'Toll Bridges'!$C$23/'Toll Bridges'!$C$10*(1+'Toll Bridges'!$C$28)^(AC$8-'Toll Bridges'!$C$29)","v":{"$error":"#DIV/0!"}},{"$f":"'Toll Bridges'!$C$23/'Toll Bridges'!$C$10*(1+'Toll Bridges'!$C$28)^(AD$8-'Toll Bridges'!$C$29)","v":{"$error":"#DIV/0!"}},{"$f":"'Toll Bridges'!$C$23/'Toll Bridges'!$C$10*(1+'Toll Bridges'!$C$28)^(AE$8-'Toll Bridges'!$C$29)","v":{"$error":"#DIV/0!"}},{"$f":"'Toll Bridges'!$C$23/'Toll Bridges'!$C$10*(1+'Toll Bridges'!$C$28)^(AF$8-'Toll Bridges'!$C$29)","v":{"$error":"#DIV/0!"}},{"$f":"'Toll Bridges'!$C$23/'Toll Bridges'!$C$10*(1+'Toll Bridges'!$C$28)^(AG$8-'Toll Bridges'!$C$29)","v":{"$error":"#DIV/0!"}},{"$f":"'Toll Bridges'!$C$23/'Toll Bridges'!$C$10*(1+'Toll Bridges'!$C$28)^(AH$8-'Toll Bridges'!$C$29)","v":{"$error":"#DIV/0!"}},{"$f":"'Toll Bridges'!$C$23/'Toll Bridges'!$C$10*(1+'Toll Bridges'!$C$28)^(AI$8-'Toll Bridges'!$C$29)","v":{"$error":"#DIV/0!"}},{"$f":"'Toll Bridges'!$C$23/'Toll Bridges'!$C$10*(1+'Toll Bridges'!$C$28)^(AJ$8-'Toll Bridges'!$C$29)","v":{"$error":"#DIV/0!"}},{"$f":"'Toll Bridges'!$C$23/'Toll Bridges'!$C$10*(1+'Toll Bridges'!$C$28)^(AK$8-'Toll Bridges'!$C$29)","v":{"$error":"#DIV/0!"}},{"$f":"'Toll Bridges'!$C$23/'Toll Bridges'!$C$10*(1+'Toll Bridges'!$C$28)^(AL$8-'Toll Bridges'!$C$29)","v":{"$error":"#DIV/0!"}},{"$f":"'Toll Bridges'!$C$23/'Toll Bridges'!$C$10*(1+'Toll Bridges'!$C$28)^(AM$8-'Toll Bridges'!$C$29)","v":{"$error":"#DIV/0!"}},{"$f":"'Toll Bridges'!$C$23/'Toll Bridges'!$C$10*(1+'Toll Bridges'!$C$28)^(AN$8-'Toll Bridges'!$C$29)","v":{"$error":"#DIV/0!"}},{"$f":"'Toll Bridges'!$C$23/'Toll Bridges'!$C$10*(1+'Toll Bridges'!$C$28)^(AO$8-'Toll Bridges'!$C$29)","v":{"$error":"#DIV/0!"}},{"$f":"'Toll Bridges'!$C$23/'Toll Bridges'!$C$10*(1+'Toll Bridges'!$C$28)^(AP$8-'Toll Bridges'!$C$29)","v":{"$error":"#DIV/0!"}}]
[25,"BBM, Per-mile Fare - Autos",{"$f":"'Toll Bridges'!$C$26/'Toll Bridges'!$C$10*(1+'Toll Bridges'!$C$28)^(C$8-'Toll Bridges'!$C$29)","v":{"$error":"#DIV/0!"}},{"$f":"'Toll Bridges'!$C$26/'Toll Bridges'!$C$10*(1+'Toll Bridges'!$C$28)^(D$8-'Toll Bridges'!$C$29)","v":{"$error":"#DIV/0!"}},{"$f":"'Toll Bridges'!$C$26/'Toll Bridges'!$C$10*(1+'Toll Bridges'!$C$28)^(E$8-'Toll Bridges'!$C$29)","v":{"$error":"#DIV/0!"}},{"$f":"'Toll Bridges'!$C$26/'Toll Bridges'!$C$10*(1+'Toll Bridges'!$C$28)^(F$8-'Toll Bridges'!$C$29)","v":{"$error":"#DIV/0!"}},{"$f":"'Toll Bridges'!$C$26/'Toll Bridges'!$C$10*(1+'Toll Bridges'!$C$28)^(G$8-'Toll Bridges'!$C$29)","v":{"$error":"#DIV/0!"}},{"$f":"'Toll Bridges'!$C$26/'Toll Bridges'!$C$10*(1+'Toll Bridges'!$C$28)^(H$8-'Toll Bridges'!$C$29)","v":{"$error":"#DIV/0!"}},{"$f":"'Toll Bridges'!$C$26/'Toll Bridges'!$C$10*(1+'Toll Bridges'!$C$28)^(I$8-'Toll Bridges'!$C$29)","v":{"$error":"#DIV/0!"}},{"$f":"'Toll Bridges'!$C$26/'Toll Bridges'!$C$10*(1+'Toll Bridges'!$C$28)^(J$8-'Toll Bridges'!$C$29)","v":{"$error":"#DIV/0!"}},{"$f":"'Toll Bridges'!$C$26/'Toll Bridges'!$C$10*(1+'Toll Bridges'!$C$28)^(K$8-'Toll Bridges'!$C$29)","v":{"$error":"#DIV/0!"}},{"$f":"'Toll Bridges'!$C$26/'Toll Bridges'!$C$10*(1+'Toll Bridges'!$C$28)^(L$8-'Toll Bridges'!$C$29)","v":{"$error":"#DIV/0!"}},{"$f":"'Toll Bridges'!$C$26/'Toll Bridges'!$C$10*(1+'Toll Bridges'!$C$28)^(M$8-'Toll Bridges'!$C$29)","v":{"$error":"#DIV/0!"}},{"$f":"'Toll Bridges'!$C$26/'Toll Bridges'!$C$10*(1+'Toll Bridges'!$C$28)^(N$8-'Toll Bridges'!$C$29)","v":{"$error":"#DIV/0!"}},{"$f":"'Toll Bridges'!$C$26/'Toll Bridges'!$C$10*(1+'Toll Bridges'!$C$28)^(O$8-'Toll Bridges'!$C$29)","v":{"$error":"#DIV/0!"}},{"$f":"'Toll Bridges'!$C$26/'Toll Bridges'!$C$10*(1+'Toll Bridges'!$C$28)^(P$8-'Toll Bridges'!$C$29)","v":{"$error":"#DIV/0!"}},{"$f":"'Toll Bridges'!$C$26/'Toll Bridges'!$C$10*(1+'Toll Bridges'!$C$28)^(Q$8-'Toll Bridges'!$C$29)","v":{"$error":"#DIV/0!"}},{"$f":"'Toll Bridges'!$C$26/'Toll Bridges'!$C$10*(1+'Toll Bridges'!$C$28)^(R$8-'Toll Bridges'!$C$29)","v":{"$error":"#DIV/0!"}},{"$f":"'Toll Bridges'!$C$26/'Toll Bridges'!$C$10*(1+'Toll Bridges'!$C$28)^(S$8-'Toll Bridges'!$C$29)","v":{"$error":"#DIV/0!"}},{"$f":"'Toll Bridges'!$C$26/'Toll Bridges'!$C$10*(1+'Toll Bridges'!$C$28)^(T$8-'Toll Bridges'!$C$29)","v":{"$error":"#DIV/0!"}},{"$f":"'Toll Bridges'!$C$26/'Toll Bridges'!$C$10*(1+'Toll Bridges'!$C$28)^(U$8-'Toll Bridges'!$C$29)","v":{"$error":"#DIV/0!"}},{"$f":"'Toll Bridges'!$C$26/'Toll Bridges'!$C$10*(1+'Toll Bridges'!$C$28)^(V$8-'Toll Bridges'!$C$29)","v":{"$error":"#DIV/0!"}},{"$f":"'Toll Bridges'!$C$26/'Toll Bridges'!$C$10*(1+'Toll Bridges'!$C$28)^(W$8-'Toll Bridges'!$C$29)","v":{"$error":"#DIV/0!"}},{"$f":"'Toll Bridges'!$C$26/'Toll Bridges'!$C$10*(1+'Toll Bridges'!$C$28)^(X$8-'Toll Bridges'!$C$29)","v":{"$error":"#DIV/0!"}},{"$f":"'Toll Bridges'!$C$26/'Toll Bridges'!$C$10*(1+'Toll Bridges'!$C$28)^(Y$8-'Toll Bridges'!$C$29)","v":{"$error":"#DIV/0!"}},{"$f":"'Toll Bridges'!$C$26/'Toll Bridges'!$C$10*(1+'Toll Bridges'!$C$28)^(Z$8-'Toll Bridges'!$C$29)","v":{"$error":"#DIV/0!"}},{"$f":"'Toll Bridges'!$C$26/'Toll Bridges'!$C$10*(1+'Toll Bridges'!$C$28)^(AA$8-'Toll Bridges'!$C$29)","v":{"$error":"#DIV/0!"}},{"$f":"'Toll Bridges'!$C$26/'Toll Bridges'!$C$10*(1+'Toll Bridges'!$C$28)^(AB$8-'Toll Bridges'!$C$29)","v":{"$error":"#DIV/0!"}},{"$f":"'Toll Bridges'!$C$26/'Toll Bridges'!$C$10*(1+'Toll Bridges'!$C$28)^(AC$8-'Toll Bridges'!$C$29)","v":{"$error":"#DIV/0!"}},{"$f":"'Toll Bridges'!$C$26/'Toll Bridges'!$C$10*(1+'Toll Bridges'!$C$28)^(AD$8-'Toll Bridges'!$C$29)","v":{"$error":"#DIV/0!"}},{"$f":"'Toll Bridges'!$C$26/'Toll Bridges'!$C$10*(1+'Toll Bridges'!$C$28)^(AE$8-'Toll Bridges'!$C$29)","v":{"$error":"#DIV/0!"}},{"$f":"'Toll Bridges'!$C$26/'Toll Bridges'!$C$10*(1+'Toll Bridges'!$C$28)^(AF$8-'Toll Bridges'!$C$29)","v":{"$error":"#DIV/0!"}},{"$f":"'Toll Bridges'!$C$26/'Toll Bridges'!$C$10*(1+'Toll Bridges'!$C$28)^(AG$8-'Toll Bridges'!$C$29)","v":{"$error":"#DIV/0!"}},{"$f":"'Toll Bridges'!$C$26/'Toll Bridges'!$C$10*(1+'Toll Bridges'!$C$28)^(AH$8-'Toll Bridges'!$C$29)","v":{"$error":"#DIV/0!"}},{"$f":"'Toll Bridges'!$C$26/'Toll Bridges'!$C$10*(1+'Toll Bridges'!$C$28)^(AI$8-'Toll Bridges'!$C$29)","v":{"$error":"#DIV/0!"}},{"$f":"'Toll Bridges'!$C$26/'Toll Bridges'!$C$10*(1+'Toll Bridges'!$C$28)^(AJ$8-'Toll Bridges'!$C$29)","v":{"$error":"#DIV/0!"}},{"$f":"'Toll Bridges'!$C$26/'Toll Bridges'!$C$10*(1+'Toll Bridges'!$C$28)^(AK$8-'Toll Bridges'!$C$29)","v":{"$error":"#DIV/0!"}},{"$f":"'Toll Bridges'!$C$26/'Toll Bridges'!$C$10*(1+'Toll Bridges'!$C$28)^(AL$8-'Toll Bridges'!$C$29)","v":{"$error":"#DIV/0!"}},{"$f":"'Toll Bridges'!$C$26/'Toll Bridges'!$C$10*(1+'Toll Bridges'!$C$28)^(AM$8-'Toll Bridges'!$C$29)","v":{"$error":"#DIV/0!"}},{"$f":"'Toll Bridges'!$C$26/'Toll Bridges'!$C$10*(1+'Toll Bridges'!$C$28)^(AN$8-'Toll Bridges'!$C$29)","v":{"$error":"#DIV/0!"}},{"$f":"'Toll Bridges'!$C$26/'Toll Bridges'!$C$10*(1+'Toll Bridges'!$C$28)^(AO$8-'Toll Bridges'!$C$29)","v":{"$error":"#DIV/0!"}},{"$f":"'Toll Bridges'!$C$26/'Toll Bridges'!$C$10*(1+'Toll Bridges'!$C$28)^(AP$8-'Toll Bridges'!$C$29)","v":{"$error":"#DIV/0!"}}]
[26,"BBM, Per-mile Fare - Trucks",{"$f":"'Toll Bridges'!$C$27/'Toll Bridges'!$C$10*(1+'Toll Bridges'!$C$28)^(C$8-'Toll Bridges'!$C$29)","v":{"$error":"#DIV/0!"}},{"$f":"'Toll Bridges'!$C$27/'Toll Bridges'!$C$10*(1+'Toll Bridges'!$C$28)^(D$8-'Toll Bridges'!$C$29)","v":{"$error":"#DIV/0!"}},{"$f":"'Toll Bridges'!$C$27/'Toll Bridges'!$C$10*(1+'Toll Bridges'!$C$28)^(E$8-'Toll Bridges'!$C$29)","v":{"$error":"#DIV/0!"}},{"$f":"'Toll Bridges'!$C$27/'Toll Bridges'!$C$10*(1+'Toll Bridges'!$C$28)^(F$8-'Toll Bridges'!$C$29)","v":{"$error":"#DIV/0!"}},{"$f":"'Toll Bridges'!$C$27/'Toll Bridges'!$C$10*(1+'Toll Bridges'!$C$28)^(G$8-'Toll Bridges'!$C$29)","v":{"$error":"#DIV/0!"}},{"$f":"'Toll Bridges'!$C$27/'Toll Bridges'!$C$10*(1+'Toll Bridges'!$C$28)^(H$8-'Toll Bridges'!$C$29)","v":{"$error":"#DIV/0!"}},{"$f":"'Toll Bridges'!$C$27/'Toll Bridges'!$C$10*(1+'Toll Bridges'!$C$28)^(I$8-'Toll Bridges'!$C$29)","v":{"$error":"#DIV/0!"}},{"$f":"'Toll Bridges'!$C$27/'Toll Bridges'!$C$10*(1+'Toll Bridges'!$C$28)^(J$8-'Toll Bridges'!$C$29)","v":{"$error":"#DIV/0!"}},{"$f":"'Toll Bridges'!$C$27/'Toll Bridges'!$C$10*(1+'Toll Bridges'!$C$28)^(K$8-'Toll Bridges'!$C$29)","v":{"$error":"#DIV/0!"}},{"$f":"'Toll Bridges'!$C$27/'Toll Bridges'!$C$10*(1+'Toll Bridges'!$C$28)^(L$8-'Toll Bridges'!$C$29)","v":{"$error":"#DIV/0!"}},{"$f":"'Toll Bridges'!$C$27/'Toll Bridges'!$C$10*(1+'Toll Bridges'!$C$28)^(M$8-'Toll Bridges'!$C$29)","v":{"$error":"#DIV/0!"}},{"$f":"'Toll Bridges'!$C$27/'Toll Bridges'!$C$10*(1+'Toll Bridges'!$C$28)^(N$8-'Toll Bridges'!$C$29)","v":{"$error":"#DIV/0!"}},{"$f":"'Toll Bridges'!$C$27/'Toll Bridges'!$C$10*(1+'Toll Bridges'!$C$28)^(O$8-'Toll Bridges'!$C$29)","v":{"$error":"#DIV/0!"}},{"$f":"'Toll Bridges'!$C$27/'Toll Bridges'!$C$10*(1+'Toll Bridges'!$C$28)^(P$8-'Toll Bridges'!$C$29)","v":{"$error":"#DIV/0!"}},{"$f":"'Toll Bridges'!$C$27/'Toll Bridges'!$C$10*(1+'Toll Bridges'!$C$28)^(Q$8-'Toll Bridges'!$C$29)","v":{"$error":"#DIV/0!"}},{"$f":"'Toll Bridges'!$C$27/'Toll Bridges'!$C$10*(1+'Toll Bridges'!$C$28)^(R$8-'Toll Bridges'!$C$29)","v":{"$error":"#DIV/0!"}},{"$f":"'Toll Bridges'!$C$27/'Toll Bridges'!$C$10*(1+'Toll Bridges'!$C$28)^(S$8-'Toll Bridges'!$C$29)","v":{"$error":"#DIV/0!"}},{"$f":"'Toll Bridges'!$C$27/'Toll Bridges'!$C$10*(1+'Toll Bridges'!$C$28)^(T$8-'Toll Bridges'!$C$29)","v":{"$error":"#DIV/0!"}},{"$f":"'Toll Bridges'!$C$27/'Toll Bridges'!$C$10*(1+'Toll Bridges'!$C$28)^(U$8-'Toll Bridges'!$C$29)","v":{"$error":"#DIV/0!"}},{"$f":"'Toll Bridges'!$C$27/'Toll Bridges'!$C$10*(1+'Toll Bridges'!$C$28)^(V$8-'Toll Bridges'!$C$29)","v":{"$error":"#DIV/0!"}},{"$f":"'Toll Bridges'!$C$27/'Toll Bridges'!$C$10*(1+'Toll Bridges'!$C$28)^(W$8-'Toll Bridges'!$C$29)","v":{"$error":"#DIV/0!"}},{"$f":"'Toll Bridges'!$C$27/'Toll Bridges'!$C$10*(1+'Toll Bridges'!$C$28)^(X$8-'Toll Bridges'!$C$29)","v":{"$error":"#DIV/0!"}},{"$f":"'Toll Bridges'!$C$27/'Toll Bridges'!$C$10*(1+'Toll Bridges'!$C$28)^(Y$8-'Toll Bridges'!$C$29)","v":{"$error":"#DIV/0!"}},{"$f":"'Toll Bridges'!$C$27/'Toll Bridges'!$C$10*(1+'Toll Bridges'!$C$28)^(Z$8-'Toll Bridges'!$C$29)","v":{"$error":"#DIV/0!"}},{"$f":"'Toll Bridges'!$C$27/'Toll Bridges'!$C$10*(1+'Toll Bridges'!$C$28)^(AA$8-'Toll Bridges'!$C$29)","v":{"$error":"#DIV/0!"}},{"$f":"'Toll Bridges'!$C$27/'Toll Bridges'!$C$10*(1+'Toll Bridges'!$C$28)^(AB$8-'Toll Bridges'!$C$29)","v":{"$error":"#DIV/0!"}},{"$f":"'Toll Bridges'!$C$27/'Toll Bridges'!$C$10*(1+'Toll Bridges'!$C$28)^(AC$8-'Toll Bridges'!$C$29)","v":{"$error":"#DIV/0!"}},{"$f":"'Toll Bridges'!$C$27/'Toll Bridges'!$C$10*(1+'Toll Bridges'!$C$28)^(AD$8-'Toll Bridges'!$C$29)","v":{"$error":"#DIV/0!"}},{"$f":"'Toll Bridges'!$C$27/'Toll Bridges'!$C$10*(1+'Toll Bridges'!$C$28)^(AE$8-'Toll Bridges'!$C$29)","v":{"$error":"#DIV/0!"}},{"$f":"'Toll Bridges'!$C$27/'Toll Bridges'!$C$10*(1+'Toll Bridges'!$C$28)^(AF$8-'Toll Bridges'!$C$29)","v":{"$error":"#DIV/0!"}},{"$f":"'Toll Bridges'!$C$27/'Toll Bridges'!$C$10*(1+'Toll Bridges'!$C$28)^(AG$8-'Toll Bridges'!$C$29)","v":{"$error":"#DIV/0!"}},{"$f":"'Toll Bridges'!$C$27/'Toll Bridges'!$C$10*(1+'Toll Bridges'!$C$28)^(AH$8-'Toll Bridges'!$C$29)","v":{"$error":"#DIV/0!"}},{"$f":"'Toll Bridges'!$C$27/'Toll Bridges'!$C$10*(1+'Toll Bridges'!$C$28)^(AI$8-'Toll Bridges'!$C$29)","v":{"$error":"#DIV/0!"}},{"$f":"'Toll Bridges'!$C$27/'Toll Bridges'!$C$10*(1+'Toll Bridges'!$C$28)^(AJ$8-'Toll Bridges'!$C$29)","v":{"$error":"#DIV/0!"}},{"$f":"'Toll Bridges'!$C$27/'Toll Bridges'!$C$10*(1+'Toll Bridges'!$C$28)^(AK$8-'Toll Bridges'!$C$29)","v":{"$error":"#DIV/0!"}},{"$f":"'Toll Bridges'!$C$27/'Toll Bridges'!$C$10*(1+'Toll Bridges'!$C$28)^(AL$8-'Toll Bridges'!$C$29)","v":{"$error":"#DIV/0!"}},{"$f":"'Toll Bridges'!$C$27/'Toll Bridges'!$C$10*(1+'Toll Bridges'!$C$28)^(AM$8-'Toll Bridges'!$C$29)","v":{"$error":"#DIV/0!"}},{"$f":"'Toll Bridges'!$C$27/'Toll Bridges'!$C$10*(1+'Toll Bridges'!$C$28)^(AN$8-'Toll Bridges'!$C$29)","v":{"$error":"#DIV/0!"}},{"$f":"'Toll Bridges'!$C$27/'Toll Bridges'!$C$10*(1+'Toll Bridges'!$C$28)^(AO$8-'Toll Bridges'!$C$29)","v":{"$error":"#DIV/0!"}},{"$f":"'Toll Bridges'!$C$27/'Toll Bridges'!$C$10*(1+'Toll Bridges'!$C$28)^(AP$8-'Toll Bridges'!$C$29)","v":{"$error":"#DIV/0!"}}]
[27]
[28,"Est. Annual Rev. ($)",{"$f":"ROUND(SUMPRODUCT(C25:C28,C30:C33),-3)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUMPRODUCT(D25:D28,D30:D33),-3)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[29,"Est. Annual Costs ($)",{"$f":"-'Bridge Calcs #2'!C28","v":{"$error":"#DIV/0!"}},{"$f":"-'Bridge Calcs #2'!D28","v":{"$error":"#DIV/0!"}},{"$f":"-'Bridge Calcs #2'!E28","v":{"$error":"#DIV/0!"}},{"$f":"-'Bridge Calcs #2'!F28","v":{"$error":"#DIV/0!"}},{"$f":"-'Bridge Calcs #2'!G28","v":{"$error":"#DIV/0!"}},{"$f":"-'Bridge Calcs #2'!H28","v":{"$error":"#DIV/0!"}},{"$f":"-'Bridge Calcs #2'!I28","v":{"$error":"#DIV/0!"}},{"$f":"-'Bridge Calcs #2'!J28","v":{"$error":"#DIV/0!"}},{"$f":"-'Bridge Calcs #2'!K28","v":{"$error":"#DIV/0!"}},{"$f":"-'Bridge Calcs #2'!L28","v":{"$error":"#DIV/0!"}},{"$f":"-'Bridge Calcs #2'!M28","v":{"$error":"#DIV/0!"}},{"$f":"-'Bridge Calcs #2'!N28","v":{"$error":"#DIV/0!"}},{"$f":"-'Bridge Calcs #2'!O28","v":{"$error":"#DIV/0!"}},{"$f":"-'Bridge Calcs #2'!P28","v":{"$error":"#DIV/0!"}},{"$f":"-'Bridge Calcs #2'!Q28","v":{"$error":"#DIV/0!"}},{"$f":"-'Bridge Calcs #2'!R28","v":{"$error":"#DIV/0!"}},{"$f":"-'Bridge Calcs #2'!S28","v":{"$error":"#DIV/0!"}},{"$f":"-'Bridge Calcs #2'!T28","v":{"$error":"#DIV/0!"}},{"$f":"-'Bridge Calcs #2'!U28","v":{"$error":"#DIV/0!"}},{"$f":"-'Bridge Calcs #2'!V28","v":{"$error":"#DIV/0!"}},{"$f":"-'Bridge Calcs #2'!W28","v":{"$error":"#DIV/0!"}},{"$f":"-'Bridge Calcs #2'!X28","v":{"$error":"#DIV/0!"}},{"$f":"-'Bridge Calcs #2'!Y28","v":{"$error":"#DIV/0!"}},{"$f":"-'Bridge Calcs #2'!Z28","v":{"$error":"#DIV/0!"}},{"$f":"-'Bridge Calcs #2'!AA28","v":{"$error":"#DIV/0!"}},{"$f":"-'Bridge Calcs #2'!AB28","v":{"$error":"#DIV/0!"}},{"$f":"-'Bridge Calcs #2'!AC28","v":{"$error":"#DIV/0!"}},{"$f":"-'Bridge Calcs #2'!AD28","v":{"$error":"#DIV/0!"}},{"$f":"-'Bridge Calcs #2'!AE28","v":{"$error":"#DIV/0!"}},{"$f":"-'Bridge Calcs #2'!AF28","v":{"$error":"#DIV/0!"}},{"$f":"-'Bridge Calcs #2'!AG28","v":{"$error":"#DIV/0!"}},{"$f":"-'Bridge Calcs #2'!AH28","v":{"$error":"#DIV/0!"}},{"$f":"-'Bridge Calcs #2'!AI28","v":{"$error":"#DIV/0!"}},{"$f":"-'Bridge Calcs #2'!AJ28","v":{"$error":"#DIV/0!"}},{"$f":"-'Bridge Calcs #2'!AK28","v":{"$error":"#DIV/0!"}},{"$f":"-'Bridge Calcs #2'!AL28","v":{"$error":"#DIV/0!"}},{"$f":"-'Bridge Calcs #2'!AM28","v":{"$error":"#DIV/0!"}},{"$f":"-'Bridge Calcs #2'!AN28","v":{"$error":"#DIV/0!"}},{"$f":"-'Bridge Calcs #2'!AO28","v":{"$error":"#DIV/0!"}},{"$f":"-'Bridge Calcs #2'!AP28","v":{"$error":"#DIV/0!"}}]
[30,"Est. Net Operating Revenue",{"$f":"SUM(C35:C36)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(D35:D36)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[31]
[32,"Operating Margins",{"$f":"C37/C35","v":{"$error":"#DIV/0!"}},{"$f":"D37/D35","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[33]
[34]
[35,"Diversion Model"]
[36]
[37,"Trip Purpose>","Passenger Cars","Trucks"]
[38,"Time Coefficient (alpha)",{"$f":"'Assumptions Tab'!M137","v":0.122},{"$f":"'Assumptions Tab'!N137","v":9.0999999999999998E-2}]
[39,"Cost coefficient (beta)",{"$f":"'Assumptions Tab'!M138","v":0.58560000000000001},{"$f":"'Assumptions Tab'!N138","v":0.10920000000000001}]
[40,"Net Constant (toll & ETC bias constant)",{"$f":"'Assumptions Tab'!M139","v":-1.4E-2},{"$f":"'Assumptions Tab'!N139","v":0.38}]
[41,"Toll $ - 2018$",{"$f":"'Toll Bridges'!C22","v":6},{"$f":"'Toll Bridges'!$C$23","v":10}]
[42,"Time Saved (TTR-TFR)",{"$f":"IF('Toll Bridges'!$O$8=1,-100000,-'Toll Bridges'!$I$14)","v":-100000},{"$f":"IF('Toll Bridges'!$O$8=1,-100000,-'Toll Bridges'!$I$14)","v":-100000}]
[43]
[44]
[45]
[46]
[47]
[48]
[49]
[50]
[51]
[52]
[53]
[54]
[55]
[56]
[57]
[58]
[59]
[60]
[61]
[62]
[63]
[64]
[65]
[66]
[{"$f":"A73+1","v":67}]
[68]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"2028-2034",{"$f":"LOGEST(C47:C52,$B47:$B52,,)-1","v":{"$error":"#VALUE!"}},null,{"$f":"LOGEST(E47:E52,$B47:$B52,,)-1","v":{"$error":"#VALUE!"}}]
[null,"2035-2044",{"$f":"LOGEST(C53:C62,$B53:$B62,,)-1","v":{"$error":"#VALUE!"}},null,{"$f":"LOGEST(E53:E62,$B53:$B62,,)-1","v":{"$error":"#VALUE!"}}]
[null,"2045-2054",{"$f":"LOGEST(C63:C72,$B63:$B72,,)-1","v":{"$error":"#VALUE!"}},null,{"$f":"LOGEST(E63:E72,$B63:$B72,,)-1","v":{"$error":"#VALUE!"}}]
[null,"2055-2064",{"$f":"LOGEST(C73:C82,$B73:$B82,,)-1","v":{"$error":"#VALUE!"}},null,{"$f":"LOGEST(E73:E82,$B73:$B82,,)-1","v":{"$error":"#VALUE!"}}]
[null,"2065-2074",{"$f":"LOGEST(C83:C92,$B83:$B92,,)-1","v":{"$error":"#VALUE!"}},null,{"$f":"LOGEST(E83:E92,$B83:$B92,,)-1","v":{"$error":"#VALUE!"}}]

{"sheet":"Bridge Calcs #2","index":14,"n_rows":28,"n_cols":42,"rows_kept":28,"cut":false,"hidden":true,"merged":[]}
[null,"Cost Analysis"]
[]
[null,null,{"$f":"'Toll Bridges'!$I$8","v":0},{"$f":"C3+1","v":1},{"$f":"D3+1","v":2},3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39]
[null,"Annual Trips",{"$f":"SUM('Bridge_Calcs #1'!C16:C17)*Annualization_Factor","v":0},{"$f":"SUM('Bridge_Calcs #1'!D16:D17)*Annualization_Factor","v":{"$error":"#DIV/0!"}},{"$f":"SUM('Bridge_Calcs #1'!E16:E17)*Annualization_Factor","v":{"$error":"#DIV/0!"}},{"$f":"SUM('Bridge_Calcs #1'!F16:F17)*Annualization_Factor","v":{"$error":"#DIV/0!"}},{"$f":"SUM('Bridge_Calcs #1'!G16:G17)*Annualization_Factor","v":{"$error":"#DIV/0!"}},{"$f":"SUM('Bridge_Calcs #1'!H16:H17)*Annualization_Factor","v":{"$error":"#DIV/0!"}},{"$f":"SUM('Bridge_Calcs #1'!I16:I17)*Annualization_Factor","v":{"$error":"#DIV/0!"}},{"$f":"SUM('Bridge_Calcs #1'!J16:J17)*Annualization_Factor","v":{"$error":"#DIV/0!"}},{"$f":"SUM('Bridge_Calcs #1'!K16:K17)*Annualization_Factor","v":{"$error":"#DIV/0!"}},{"$f":"SUM('Bridge_Calcs #1'!L16:L17)*Annualization_Factor","v":{"$error":"#DIV/0!"}},{"$f":"SUM('Bridge_Calcs #1'!M16:M17)*Annualization_Factor","v":{"$error":"#DIV/0!"}},{"$f":"SUM('Bridge_Calcs #1'!N16:N17)*Annualization_Factor","v":{"$error":"#DIV/0!"}},{"$f":"SUM('Bridge_Calcs #1'!O16:O17)*Annualization_Factor","v":{"$error":"#DIV/0!"}},{"$f":"SUM('Bridge_Calcs #1'!P16:P17)*Annualization_Factor","v":{"$error":"#DIV/0!"}},{"$f":"SUM('Bridge_Calcs #1'!Q16:Q17)*Annualization_Factor","v":{"$error":"#DIV/0!"}},{"$f":"SUM('Bridge_Calcs #1'!R16:R17)*Annualization_Factor","v":{"$error":"#DIV/0!"}},{"$f":"SUM('Bridge_Calcs #1'!S16:S17)*Annualization_Factor","v":{"$error":"#DIV/0!"}},{"$f":"SUM('Bridge_Calcs #1'!T16:T17)*Annualization_Factor","v":{"$error":"#DIV/0!"}},{"$f":"SUM('Bridge_Calcs #1'!U16:U17)*Annualization_Factor","v":{"$error":"#DIV/0!"}},{"$f":"SUM('Bridge_Calcs #1'!V16:V17)*Annualization_Factor","v":{"$error":"#DIV/0!"}},{"$f":"SUM('Bridge_Calcs #1'!W16:W17)*Annualization_Factor","v":{"$error":"#DIV/0!"}},{"$f":"SUM('Bridge_Calcs #1'!X16:X17)*Annualization_Factor","v":{"$error":"#DIV/0!"}},{"$f":"SUM('Bridge_Calcs #1'!Y16:Y17)*Annualization_Factor","v":{"$error":"#DIV/0!"}},{"$f":"SUM('Bridge_Calcs #1'!Z16:Z17)*Annualization_Factor","v":{"$error":"#DIV/0!"}},{"$f":"SUM('Bridge_Calcs #1'!AA16:AA17)*Annualization_Factor","v":{"$error":"#DIV/0!"}},{"$f":"SUM('Bridge_Calcs #1'!AB16:AB17)*Annualization_Factor","v":{"$error":"#DIV/0!"}},{"$f":"SUM('Bridge_Calcs #1'!AC16:AC17)*Annualization_Factor","v":{"$error":"#DIV/0!"}},{"$f":"SUM('Bridge_Calcs #1'!AD16:AD17)*Annualization_Factor","v":{"$error":"#DIV/0!"}},{"$f":"SUM('Bridge_Calcs #1'!AE16:AE17)*Annualization_Factor","v":{"$error":"#DIV/0!"}},{"$f":"SUM('Bridge_Calcs #1'!AF16:AF17)*Annualization_Factor","v":{"$error":"#DIV/0!"}},{"$f":"SUM('Bridge_Calcs #1'!AG16:AG17)*Annualization_Factor","v":{"$error":"#DIV/0!"}},{"$f":"SUM('Bridge_Calcs #1'!AH16:AH17)*Annualization_Factor","v":{"$error":"#DIV/0!"}},{"$f":"SUM('Bridge_Calcs #1'!AI16:AI17)*Annualization_Factor","v":{"$error":"#DIV/0!"}},{"$f":"SUM('Bridge_Calcs #1'!AJ16:AJ17)*Annualization_Factor","v":{"$error":"#DIV/0!"}},{"$f":"SUM('Bridge_Calcs #1'!AK16:AK17)*Annualization_Factor","v":{"$error":"#DIV/0!"}},{"$f":"SUM('Bridge_Calcs #1'!AL16:AL17)*Annualization_Factor","v":{"$error":"#DIV/0!"}},{"$f":"SUM('Bridge_Calcs #1'!AM16:AM17)*Annualization_Factor","v":{"$error":"#DIV/0!"}},{"$f":"SUM('Bridge_Calcs #1'!AN16:AN17)*Annualization_Factor","v":{"$error":"#DIV/0!"}},{"$f":"SUM('Bridge_Calcs #1'!AO16:AO17)*Annualization_Factor","v":{"$error":"#DIV/0!"}},{"$f":"SUM('Bridge_Calcs #1'!AP16:AP17)*Annualization_Factor","v":{"$error":"#DIV/0!"}}]
[null,"Non-Tolled Annual Trips",{"$f":"C4-SUM('Bridge_Calcs #1'!C19:C20)*Annualization_Factor","v":0},{"$f":"D4-SUM('Bridge_Calcs #1'!D19:D20)*Annualization_Factor","v":{"$error":"#DIV/0!"}},{"$f":"E4-SUM('Bridge_Calcs #1'!E19:E20)*Annualization_Factor","v":{"$error":"#DIV/0!"}},{"$f":"F4-SUM('Bridge_Calcs #1'!F19:F20)*Annualization_Factor","v":{"$error":"#DIV/0!"}},{"$f":"G4-SUM('Bridge_Calcs #1'!G19:G20)*Annualization_Factor","v":{"$error":"#DIV/0!"}},{"$f":"H4-SUM('Bridge_Calcs #1'!H19:H20)*Annualization_Factor","v":{"$error":"#DIV/0!"}},{"$f":"I4-SUM('Bridge_Calcs #1'!I19:I20)*Annualization_Factor","v":{"$error":"#DIV/0!"}},{"$f":"J4-SUM('Bridge_Calcs #1'!J19:J20)*Annualization_Factor","v":{"$error":"#DIV/0!"}},{"$f":"K4-SUM('Bridge_Calcs #1'!K19:K20)*Annualization_Factor","v":{"$error":"#DIV/0!"}},{"$f":"L4-SUM('Bridge_Calcs #1'!L19:L20)*Annualization_Factor","v":{"$error":"#DIV/0!"}},{"$f":"M4-SUM('Bridge_Calcs #1'!M19:M20)*Annualization_Factor","v":{"$error":"#DIV/0!"}},{"$f":"N4-SUM('Bridge_Calcs #1'!N19:N20)*Annualization_Factor","v":{"$error":"#DIV/0!"}},{"$f":"O4-SUM('Bridge_Calcs #1'!O19:O20)*Annualization_Factor","v":{"$error":"#DIV/0!"}},{"$f":"P4-SUM('Bridge_Calcs #1'!P19:P20)*Annualization_Factor","v":{"$error":"#DIV/0!"}},{"$f":"Q4-SUM('Bridge_Calcs #1'!Q19:Q20)*Annualization_Factor","v":{"$error":"#DIV/0!"}},{"$f":"R4-SUM('Bridge_Calcs #1'!R19:R20)*Annualization_Factor","v":{"$error":"#DIV/0!"}},{"$f":"S4-SUM('Bridge_Calcs #1'!S19:S20)*Annualization_Factor","v":{"$error":"#DIV/0!"}},{"$f":"T4-SUM('Bridge_Calcs #1'!T19:T20)*Annualization_Factor","v":{"$error":"#DIV/0!"}},{"$f":"U4-SUM('Bridge_Calcs #1'!U19:U20)*Annualization_Factor","v":{"$error":"#DIV/0!"}},{"$f":"V4-SUM('Bridge_Calcs #1'!V19:V20)*Annualization_Factor","v":{"$error":"#DIV/0!"}},{"$f":"W4-SUM('Bridge_Calcs #1'!W19:W20)*Annualization_Factor","v":{"$error":"#DIV/0!"}},{"$f":"X4-SUM('Bridge_Calcs #1'!X19:X20)*Annualization_Factor","v":{"$error":"#DIV/0!"}},{"$f":"Y4-SUM('Bridge_Calcs #1'!Y19:Y20)*Annualization_Factor","v":{"$error":"#DIV/0!"}},{"$f":"Z4-SUM('Bridge_Calcs #1'!Z19:Z20)*Annualization_Factor","v":{"$error":"#DIV/0!"}},{"$f":"AA4-SUM('Bridge_Calcs #1'!AA19:AA20)*Annualization_Factor","v":{"$error":"#DIV/0!"}},{"$f":"AB4-SUM('Bridge_Calcs #1'!AB19:AB20)*Annualization_Factor","v":{"$error":"#DIV/0!"}},{"$f":"AC4-SUM('Bridge_Calcs #1'!AC19:AC20)*Annualization_Factor","v":{"$error":"#DIV/0!"}},{"$f":"AD4-SUM('Bridge_Calcs #1'!AD19:AD20)*Annualization_Factor","v":{"$error":"#DIV/0!"}},{"$f":"AE4-SUM('Bridge_Calcs #1'!AE19:AE20)*Annualization_Factor","v":{"$error":"#DIV/0!"}},{"$f":"AF4-SUM('Bridge_Calcs #1'!AF19:AF20)*Annualization_Factor","v":{"$error":"#DIV/0!"}},{"$f":"AG4-SUM('Bridge_Calcs #1'!AG19:AG20)*Annualization_Factor","v":{"$error":"#DIV/0!"}},{"$f":"AH4-SUM('Bridge_Calcs #1'!AH19:AH20)*Annualization_Factor","v":{"$error":"#DIV/0!"}},{"$f":"AI4-SUM('Bridge_Calcs #1'!AI19:AI20)*Annualization_Factor","v":{"$error":"#DIV/0!"}},{"$f":"AJ4-SUM('Bridge_Calcs #1'!AJ19:AJ20)*Annualization_Factor","v":{"$error":"#DIV/0!"}},{"$f":"AK4-SUM('Bridge_Calcs #1'!AK19:AK20)*Annualization_Factor","v":{"$error":"#DIV/0!"}},{"$f":"AL4-SUM('Bridge_Calcs #1'!AL19:AL20)*Annualization_Factor","v":{"$error":"#DIV/0!"}},{"$f":"AM4-SUM('Bridge_Calcs #1'!AM19:AM20)*Annualization_Factor","v":{"$error":"#DIV/0!"}},{"$f":"AN4-SUM('Bridge_Calcs #1'!AN19:AN20)*Annualization_Factor","v":{"$error":"#DIV/0!"}},{"$f":"AO4-SUM('Bridge_Calcs #1'!AO19:AO20)*Annualization_Factor","v":{"$error":"#DIV/0!"}},{"$f":"AP4-SUM('Bridge_Calcs #1'!AP19:AP20)*Annualization_Factor","v":{"$error":"#DIV/0!"}}]
[null,"Non-Tolled Cost per Tx",{"$f":"'Assumptions Tab'!$E$24*(1+'Assumptions Tab'!$E$26)^(C$3-'Assumptions Tab'!$E$25)","v":0.01},{"$f":"'Assumptions Tab'!$E$24*(1+'Assumptions Tab'!$E$26)^(D$3-'Assumptions Tab'!$E$25)","v":0.01},{"$f":"'Assumptions Tab'!$E$24*(1+'Assumptions Tab'!$E$26)^(E$3-'Assumptions Tab'!$E$25)","v":0.01},{"$f":"'Assumptions Tab'!$E$24*(1+'Assumptions Tab'!$E$26)^(F$3-'Assumptions Tab'!$E$25)","v":0.01},{"$f":"'Assumptions Tab'!$E$24*(1+'Assumptions Tab'!$E$26)^(G$3-'Assumptions Tab'!$E$25)","v":0.01},{"$f":"'Assumptions Tab'!$E$24*(1+'Assumptions Tab'!$E$26)^(H$3-'Assumptions Tab'!$E$25)","v":0.01},{"$f":"'Assumptions Tab'!$E$24*(1+'Assumptions Tab'!$E$26)^(I$3-'Assumptions Tab'!$E$25)","v":0.01},{"$f":"'Assumptions Tab'!$E$24*(1+'Assumptions Tab'!$E$26)^(J$3-'Assumptions Tab'!$E$25)","v":0.01},{"$f":"'Assumptions Tab'!$E$24*(1+'Assumptions Tab'!$E$26)^(K$3-'Assumptions Tab'!$E$25)","v":0.01},{"$f":"'Assumptions Tab'!$E$24*(1+'Assumptions Tab'!$E$26)^(L$3-'Assumptions Tab'!$E$25)","v":0.01},{"$f":"'Assumptions Tab'!$E$24*(1+'Assumptions Tab'!$E$26)^(M$3-'Assumptions Tab'!$E$25)","v":0.01},{"$f":"'Assumptions Tab'!$E$24*(1+'Assumptions Tab'!$E$26)^(N$3-'Assumptions Tab'!$E$25)","v":0.01},{"$f":"'Assumptions Tab'!$E$24*(1+'Assumptions Tab'!$E$26)^(O$3-'Assumptions Tab'!$E$25)","v":0.01},{"$f":"'Assumptions Tab'!$E$24*(1+'Assumptions Tab'!$E$26)^(P$3-'Assumptions Tab'!$E$25)","v":0.01},{"$f":"'Assumptions Tab'!$E$24*(1+'Assumptions Tab'!$E$26)^(Q$3-'Assumptions Tab'!$E$25)","v":0.01},{"$f":"'Assumptions Tab'!$E$24*(1+'Assumptions Tab'!$E$26)^(R$3-'Assumptions Tab'!$E$25)","v":0.01},{"$f":"'Assumptions Tab'!$E$24*(1+'Assumptions Tab'!$E$26)^(S$3-'Assumptions Tab'!$E$25)","v":0.01},{"$f":"'Assumptions Tab'!$E$24*(1+'Assumptions Tab'!$E$26)^(T$3-'Assumptions Tab'!$E$25)","v":0.01},{"$f":"'Assumptions Tab'!$E$24*(1+'Assumptions Tab'!$E$26)^(U$3-'Assumptions Tab'!$E$25)","v":0.01},{"$f":"'Assumptions Tab'!$E$24*(1+'Assumptions Tab'!$E$26)^(V$3-'Assumptions Tab'!$E$25)","v":0.01},{"$f":"'Assumptions Tab'!$E$24*(1+'Assumptions Tab'!$E$26)^(W$3-'Assumptions Tab'!$E$25)","v":0.01},{"$f":"'Assumptions Tab'!$E$24*(1+'Assumptions Tab'!$E$26)^(X$3-'Assumptions Tab'!$E$25)","v":0.01},{"$f":"'Assumptions Tab'!$E$24*(1+'Assumptions Tab'!$E$26)^(Y$3-'Assumptions Tab'!$E$25)","v":0.01},{"$f":"'Assumptions Tab'!$E$24*(1+'Assumptions Tab'!$E$26)^(Z$3-'Assumptions Tab'!$E$25)","v":0.01},{"$f":"'Assumptions Tab'!$E$24*(1+'Assumptions Tab'!$E$26)^(AA$3-'Assumptions Tab'!$E$25)","v":0.01},{"$f":"'Assumptions Tab'!$E$24*(1+'Assumptions Tab'!$E$26)^(AB$3-'Assumptions Tab'!$E$25)","v":0.01},{"$f":"'Assumptions Tab'!$E$24*(1+'Assumptions Tab'!$E$26)^(AC$3-'Assumptions Tab'!$E$25)","v":0.01},{"$f":"'Assumptions Tab'!$E$24*(1+'Assumptions Tab'!$E$26)^(AD$3-'Assumptions Tab'!$E$25)","v":0.01},{"$f":"'Assumptions Tab'!$E$24*(1+'Assumptions Tab'!$E$26)^(AE$3-'Assumptions Tab'!$E$25)","v":0.01},{"$f":"'Assumptions Tab'!$E$24*(1+'Assumptions Tab'!$E$26)^(AF$3-'Assumptions Tab'!$E$25)","v":0.01},{"$f":"'Assumptions Tab'!$E$24*(1+'Assumptions Tab'!$E$26)^(AG$3-'Assumptions Tab'!$E$25)","v":0.01},{"$f":"'Assumptions Tab'!$E$24*(1+'Assumptions Tab'!$E$26)^(AH$3-'Assumptions Tab'!$E$25)","v":0.01},{"$f":"'Assumptions Tab'!$E$24*(1+'Assumptions Tab'!$E$26)^(AI$3-'Assumptions Tab'!$E$25)","v":0.01},{"$f":"'Assumptions Tab'!$E$24*(1+'Assumptions Tab'!$E$26)^(AJ$3-'Assumptions Tab'!$E$25)","v":0.01},{"$f":"'Assumptions Tab'!$E$24*(1+'Assumptions Tab'!$E$26)^(AK$3-'Assumptions Tab'!$E$25)","v":0.01},{"$f":"'Assumptions Tab'!$E$24*(1+'Assumptions Tab'!$E$26)^(AL$3-'Assumptions Tab'!$E$25)","v":0.01},{"$f":"'Assumptions Tab'!$E$24*(1+'Assumptions Tab'!$E$26)^(AM$3-'Assumptions Tab'!$E$25)","v":0.01},{"$f":"'Assumptions Tab'!$E$24*(1+'Assumptions Tab'!$E$26)^(AN$3-'Assumptions Tab'!$E$25)","v":0.01},{"$f":"'Assumptions Tab'!$E$24*(1+'Assumptions Tab'!$E$26)^(AO$3-'Assumptions Tab'!$E$25)","v":0.01},{"$f":"'Assumptions Tab'!$E$24*(1+'Assumptions Tab'!$E$26)^(AP$3-'Assumptions Tab'!$E$25)","v":0.01}]
[null,"Non-Tolled Cost",{"$f":"C5*C6","v":0},{"$f":"D5*D6","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,"Tolled Annual Trips",{"$f":"C4-C5","v":0},{"$f":"D4-D5","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,"Tolled ETC Trips",{"$f":"C8*VLOOKUP(C3,'Assumptions Tab'!$L$156:$P$216,2,FALSE)","v":0},{"$f":"D8*VLOOKUP(D3,'Assumptions Tab'!$L$156:$P$216,2,FALSE)","v":{"$error":"#DIV/0!"}},{"$f":"E8*VLOOKUP(E3,'Assumptions Tab'!$L$156:$P$216,2,FALSE)","v":{"$error":"#DIV/0!"}},{"$f":"F8*VLOOKUP(F3,'Assumptions Tab'!$L$156:$P$216,2,FALSE)","v":{"$error":"#DIV/0!"}},{"$f":"G8*VLOOKUP(G3,'Assumptions Tab'!$L$156:$P$216,2,FALSE)","v":{"$error":"#DIV/0!"}},{"$f":"H8*VLOOKUP(H3,'Assumptions Tab'!$L$156:$P$216,2,FALSE)","v":{"$error":"#DIV/0!"}},{"$f":"I8*VLOOKUP(I3,'Assumptions Tab'!$L$156:$P$216,2,FALSE)","v":{"$error":"#DIV/0!"}},{"$f":"J8*VLOOKUP(J3,'Assumptions Tab'!$L$156:$P$216,2,FALSE)","v":{"$error":"#DIV/0!"}},{"$f":"K8*VLOOKUP(K3,'Assumptions Tab'!$L$156:$P$216,2,FALSE)","v":{"$error":"#DIV/0!"}},{"$f":"L8*VLOOKUP(L3,'Assumptions Tab'!$L$156:$P$216,2,FALSE)","v":{"$error":"#DIV/0!"}},{"$f":"M8*VLOOKUP(M3,'Assumptions Tab'!$L$156:$P$216,2,FALSE)","v":{"$error":"#DIV/0!"}},{"$f":"N8*VLOOKUP(N3,'Assumptions Tab'!$L$156:$P$216,2,FALSE)","v":{"$error":"#DIV/0!"}},{"$f":"O8*VLOOKUP(O3,'Assumptions Tab'!$L$156:$P$216,2,FALSE)","v":{"$error":"#DIV/0!"}},{"$f":"P8*VLOOKUP(P3,'Assumptions Tab'!$L$156:$P$216,2,FALSE)","v":{"$error":"#DIV/0!"}},{"$f":"Q8*VLOOKUP(Q3,'Assumptions Tab'!$L$156:$P$216,2,FALSE)","v":{"$error":"#DIV/0!"}},{"$f":"R8*VLOOKUP(R3,'Assumptions Tab'!$L$156:$P$216,2,FALSE)","v":{"$error":"#DIV/0!"}},{"$f":"S8*VLOOKUP(S3,'Assumptions Tab'!$L$156:$P$216,2,FALSE)","v":{"$error":"#DIV/0!"}},{"$f":"T8*VLOOKUP(T3,'Assumptions Tab'!$L$156:$P$216,2,FALSE)","v":{"$error":"#DIV/0!"}},{"$f":"U8*VLOOKUP(U3,'Assumptions Tab'!$L$156:$P$216,2,FALSE)","v":{"$error":"#DIV/0!"}},{"$f":"V8*VLOOKUP(V3,'Assumptions Tab'!$L$156:$P$216,2,FALSE)","v":{"$error":"#DIV/0!"}},{"$f":"W8*VLOOKUP(W3,'Assumptions Tab'!$L$156:$P$216,2,FALSE)","v":{"$error":"#DIV/0!"}},{"$f":"X8*VLOOKUP(X3,'Assumptions Tab'!$L$156:$P$216,2,FALSE)","v":{"$error":"#DIV/0!"}},{"$f":"Y8*VLOOKUP(Y3,'Assumptions Tab'!$L$156:$P$216,2,FALSE)","v":{"$error":"#DIV/0!"}},{"$f":"Z8*VLOOKUP(Z3,'Assumptions Tab'!$L$156:$P$216,2,FALSE)","v":{"$error":"#DIV/0!"}},{"$f":"AA8*VLOOKUP(AA3,'Assumptions Tab'!$L$156:$P$216,2,FALSE)","v":{"$error":"#DIV/0!"}},{"$f":"AB8*VLOOKUP(AB3,'Assumptions Tab'!$L$156:$P$216,2,FALSE)","v":{"$error":"#DIV/0!"}},{"$f":"AC8*VLOOKUP(AC3,'Assumptions Tab'!$L$156:$P$216,2,FALSE)","v":{"$error":"#DIV/0!"}},{"$f":"AD8*VLOOKUP(AD3,'Assumptions Tab'!$L$156:$P$216,2,FALSE)","v":{"$error":"#DIV/0!"}},{"$f":"AE8*VLOOKUP(AE3,'Assumptions Tab'!$L$156:$P$216,2,FALSE)","v":{"$error":"#DIV/0!"}},{"$f":"AF8*VLOOKUP(AF3,'Assumptions Tab'!$L$156:$P$216,2,FALSE)","v":{"$error":"#DIV/0!"}},{"$f":"AG8*VLOOKUP(AG3,'Assumptions Tab'!$L$156:$P$216,2,FALSE)","v":{"$error":"#DIV/0!"}},{"$f":"AH8*VLOOKUP(AH3,'Assumptions Tab'!$L$156:$P$216,2,FALSE)","v":{"$error":"#DIV/0!"}},{"$f":"AI8*VLOOKUP(AI3,'Assumptions Tab'!$L$156:$P$216,2,FALSE)","v":{"$error":"#DIV/0!"}},{"$f":"AJ8*VLOOKUP(AJ3,'Assumptions Tab'!$L$156:$P$216,2,FALSE)","v":{"$error":"#DIV/0!"}},{"$f":"AK8*VLOOKUP(AK3,'Assumptions Tab'!$L$156:$P$216,2,FALSE)","v":{"$error":"#DIV/0!"}},{"$f":"AL8*VLOOKUP(AL3,'Assumptions Tab'!$L$156:$P$216,2,FALSE)","v":{"$error":"#DIV/0!"}},{"$f":"AM8*VLOOKUP(AM3,'Assumptions Tab'!$L$156:$P$216,2,FALSE)","v":{"$error":"#DIV/0!"}},{"$f":"AN8*VLOOKUP(AN3,'Assumptions Tab'!$L$156:$P$216,2,FALSE)","v":{"$error":"#DIV/0!"}},{"$f":"AO8*VLOOKUP(AO3,'Assumptions Tab'!$L$156:$P$216,2,FALSE)","v":{"$error":"#DIV/0!"}},{"$f":"AP8*VLOOKUP(AP3,'Assumptions Tab'!$L$156:$P$216,2,FALSE)","v":{"$error":"#DIV/0!"}}]
[null,"ETC cost/tx",{"$f":"'Assumptions Tab'!$E$21*(1+'Assumptions Tab'!$E$26)^(C$3-'Assumptions Tab'!$E$25)","v":0.15},{"$f":"'Assumptions Tab'!$E$21*(1+'Assumptions Tab'!$E$26)^(D$3-'Assumptions Tab'!$E$25)","v":0.15},{"$f":"'Assumptions Tab'!$E$21*(1+'Assumptions Tab'!$E$26)^(E$3-'Assumptions Tab'!$E$25)","v":0.15},{"$f":"'Assumptions Tab'!$E$21*(1+'Assumptions Tab'!$E$26)^(F$3-'Assumptions Tab'!$E$25)","v":0.15},{"$f":"'Assumptions Tab'!$E$21*(1+'Assumptions Tab'!$E$26)^(G$3-'Assumptions Tab'!$E$25)","v":0.15},{"$f":"'Assumptions Tab'!$E$21*(1+'Assumptions Tab'!$E$26)^(H$3-'Assumptions Tab'!$E$25)","v":0.15},{"$f":"'Assumptions Tab'!$E$21*(1+'Assumptions Tab'!$E$26)^(I$3-'Assumptions Tab'!$E$25)","v":0.15},{"$f":"'Assumptions Tab'!$E$21*(1+'Assumptions Tab'!$E$26)^(J$3-'Assumptions Tab'!$E$25)","v":0.15},{"$f":"'Assumptions Tab'!$E$21*(1+'Assumptions Tab'!$E$26)^(K$3-'Assumptions Tab'!$E$25)","v":0.15},{"$f":"'Assumptions Tab'!$E$21*(1+'Assumptions Tab'!$E$26)^(L$3-'Assumptions Tab'!$E$25)","v":0.15},{"$f":"'Assumptions Tab'!$E$21*(1+'Assumptions Tab'!$E$26)^(M$3-'Assumptions Tab'!$E$25)","v":0.15},{"$f":"'Assumptions Tab'!$E$21*(1+'Assumptions Tab'!$E$26)^(N$3-'Assumptions Tab'!$E$25)","v":0.15},{"$f":"'Assumptions Tab'!$E$21*(1+'Assumptions Tab'!$E$26)^(O$3-'Assumptions Tab'!$E$25)","v":0.15},{"$f":"'Assumptions Tab'!$E$21*(1+'Assumptions Tab'!$E$26)^(P$3-'Assumptions Tab'!$E$25)","v":0.15},{"$f":"'Assumptions Tab'!$E$21*(1+'Assumptions Tab'!$E$26)^(Q$3-'Assumptions Tab'!$E$25)","v":0.15},{"$f":"'Assumptions Tab'!$E$21*(1+'Assumptions Tab'!$E$26)^(R$3-'Assumptions Tab'!$E$25)","v":0.15},{"$f":"'Assumptions Tab'!$E$21*(1+'Assumptions Tab'!$E$26)^(S$3-'Assumptions Tab'!$E$25)","v":0.15},{"$f":"'Assumptions Tab'!$E$21*(1+'Assumptions Tab'!$E$26)^(T$3-'Assumptions Tab'!$E$25)","v":0.15},{"$f":"'Assumptions Tab'!$E$21*(1+'Assumptions Tab'!$E$26)^(U$3-'Assumptions Tab'!$E$25)","v":0.15},{"$f":"'Assumptions Tab'!$E$21*(1+'Assumptions Tab'!$E$26)^(V$3-'Assumptions Tab'!$E$25)","v":0.15},{"$f":"'Assumptions Tab'!$E$21*(1+'Assumptions Tab'!$E$26)^(W$3-'Assumptions Tab'!$E$25)","v":0.15},{"$f":"'Assumptions Tab'!$E$21*(1+'Assumptions Tab'!$E$26)^(X$3-'Assumptions Tab'!$E$25)","v":0.15},{"$f":"'Assumptions Tab'!$E$21*(1+'Assumptions Tab'!$E$26)^(Y$3-'Assumptions Tab'!$E$25)","v":0.15},{"$f":"'Assumptions Tab'!$E$21*(1+'Assumptions Tab'!$E$26)^(Z$3-'Assumptions Tab'!$E$25)","v":0.15},{"$f":"'Assumptions Tab'!$E$21*(1+'Assumptions Tab'!$E$26)^(AA$3-'Assumptions Tab'!$E$25)","v":0.15},{"$f":"'Assumptions Tab'!$E$21*(1+'Assumptions Tab'!$E$26)^(AB$3-'Assumptions Tab'!$E$25)","v":0.15},{"$f":"'Assumptions Tab'!$E$21*(1+'Assumptions Tab'!$E$26)^(AC$3-'Assumptions Tab'!$E$25)","v":0.15},{"$f":"'Assumptions Tab'!$E$21*(1+'Assumptions Tab'!$E$26)^(AD$3-'Assumptions Tab'!$E$25)","v":0.15},{"$f":"'Assumptions Tab'!$E$21*(1+'Assumptions Tab'!$E$26)^(AE$3-'Assumptions Tab'!$E$25)","v":0.15},{"$f":"'Assumptions Tab'!$E$21*(1+'Assumptions Tab'!$E$26)^(AF$3-'Assumptions Tab'!$E$25)","v":0.15},{"$f":"'Assumptions Tab'!$E$21*(1+'Assumptions Tab'!$E$26)^(AG$3-'Assumptions Tab'!$E$25)","v":0.15},{"$f":"'Assumptions Tab'!$E$21*(1+'Assumptions Tab'!$E$26)^(AH$3-'Assumptions Tab'!$E$25)","v":0.15},{"$f":"'Assumptions Tab'!$E$21*(1+'Assumptions Tab'!$E$26)^(AI$3-'Assumptions Tab'!$E$25)","v":0.15},{"$f":"'Assumptions Tab'!$E$21*(1+'Assumptions Tab'!$E$26)^(AJ$3-'Assumptions Tab'!$E$25)","v":0.15},{"$f":"'Assumptions Tab'!$E$21*(1+'Assumptions Tab'!$E$26)^(AK$3-'Assumptions Tab'!$E$25)","v":0.15},{"$f":"'Assumptions Tab'!$E$21*(1+'Assumptions Tab'!$E$26)^(AL$3-'Assumptions Tab'!$E$25)","v":0.15},{"$f":"'Assumptions Tab'!$E$21*(1+'Assumptions Tab'!$E$26)^(AM$3-'Assumptions Tab'!$E$25)","v":0.15},{"$f":"'Assumptions Tab'!$E$21*(1+'Assumptions Tab'!$E$26)^(AN$3-'Assumptions Tab'!$E$25)","v":0.15},{"$f":"'Assumptions Tab'!$E$21*(1+'Assumptions Tab'!$E$26)^(AO$3-'Assumptions Tab'!$E$25)","v":0.15},{"$f":"'Assumptions Tab'!$E$21*(1+'Assumptions Tab'!$E$26)^(AP$3-'Assumptions Tab'!$E$25)","v":0.15}]
[null,"ETC Processing Cost",{"$f":"C9*C10","v":0},{"$f":"D9*D10","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,"Tolled i-toll Trips",{"$f":"C8*VLOOKUP(C3,'Assumptions Tab'!$L$156:$P$216,3,FALSE)","v":0},{"$f":"D8*VLOOKUP(D3,'Assumptions Tab'!$L$156:$P$216,3,FALSE)","v":{"$error":"#DIV/0!"}},{"$f":"E8*VLOOKUP(E3,'Assumptions Tab'!$L$156:$P$216,3,FALSE)","v":{"$error":"#DIV/0!"}},{"$f":"F8*VLOOKUP(F3,'Assumptions Tab'!$L$156:$P$216,3,FALSE)","v":{"$error":"#DIV/0!"}},{"$f":"G8*VLOOKUP(G3,'Assumptions Tab'!$L$156:$P$216,3,FALSE)","v":{"$error":"#DIV/0!"}},{"$f":"H8*VLOOKUP(H3,'Assumptions Tab'!$L$156:$P$216,3,FALSE)","v":{"$error":"#DIV/0!"}},{"$f":"I8*VLOOKUP(I3,'Assumptions Tab'!$L$156:$P$216,3,FALSE)","v":{"$error":"#DIV/0!"}},{"$f":"J8*VLOOKUP(J3,'Assumptions Tab'!$L$156:$P$216,3,FALSE)","v":{"$error":"#DIV/0!"}},{"$f":"K8*VLOOKUP(K3,'Assumptions Tab'!$L$156:$P$216,3,FALSE)","v":{"$error":"#DIV/0!"}},{"$f":"L8*VLOOKUP(L3,'Assumptions Tab'!$L$156:$P$216,3,FALSE)","v":{"$error":"#DIV/0!"}},{"$f":"M8*VLOOKUP(M3,'Assumptions Tab'!$L$156:$P$216,3,FALSE)","v":{"$error":"#DIV/0!"}},{"$f":"N8*VLOOKUP(N3,'Assumptions Tab'!$L$156:$P$216,3,FALSE)","v":{"$error":"#DIV/0!"}},{"$f":"O8*VLOOKUP(O3,'Assumptions Tab'!$L$156:$P$216,3,FALSE)","v":{"$error":"#DIV/0!"}},{"$f":"P8*VLOOKUP(P3,'Assumptions Tab'!$L$156:$P$216,3,FALSE)","v":{"$error":"#DIV/0!"}},{"$f":"Q8*VLOOKUP(Q3,'Assumptions Tab'!$L$156:$P$216,3,FALSE)","v":{"$error":"#DIV/0!"}},{"$f":"R8*VLOOKUP(R3,'Assumptions Tab'!$L$156:$P$216,3,FALSE)","v":{"$error":"#DIV/0!"}},{"$f":"S8*VLOOKUP(S3,'Assumptions Tab'!$L$156:$P$216,3,FALSE)","v":{"$error":"#DIV/0!"}},{"$f":"T8*VLOOKUP(T3,'Assumptions Tab'!$L$156:$P$216,3,FALSE)","v":{"$error":"#DIV/0!"}},{"$f":"U8*VLOOKUP(U3,'Assumptions Tab'!$L$156:$P$216,3,FALSE)","v":{"$error":"#DIV/0!"}},{"$f":"V8*VLOOKUP(V3,'Assumptions Tab'!$L$156:$P$216,3,FALSE)","v":{"$error":"#DIV/0!"}},{"$f":"W8*VLOOKUP(W3,'Assumptions Tab'!$L$156:$P$216,3,FALSE)","v":{"$error":"#DIV/0!"}},{"$f":"X8*VLOOKUP(X3,'Assumptions Tab'!$L$156:$P$216,3,FALSE)","v":{"$error":"#DIV/0!"}},{"$f":"Y8*VLOOKUP(Y3,'Assumptions Tab'!$L$156:$P$216,3,FALSE)","v":{"$error":"#DIV/0!"}},{"$f":"Z8*VLOOKUP(Z3,'Assumptions Tab'!$L$156:$P$216,3,FALSE)","v":{"$error":"#DIV/0!"}},{"$f":"AA8*VLOOKUP(AA3,'Assumptions Tab'!$L$156:$P$216,3,FALSE)","v":{"$error":"#DIV/0!"}},{"$f":"AB8*VLOOKUP(AB3,'Assumptions Tab'!$L$156:$P$216,3,FALSE)","v":{"$error":"#DIV/0!"}},{"$f":"AC8*VLOOKUP(AC3,'Assumptions Tab'!$L$156:$P$216,3,FALSE)","v":{"$error":"#DIV/0!"}},{"$f":"AD8*VLOOKUP(AD3,'Assumptions Tab'!$L$156:$P$216,3,FALSE)","v":{"$error":"#DIV/0!"}},{"$f":"AE8*VLOOKUP(AE3,'Assumptions Tab'!$L$156:$P$216,3,FALSE)","v":{"$error":"#DIV/0!"}},{"$f":"AF8*VLOOKUP(AF3,'Assumptions Tab'!$L$156:$P$216,3,FALSE)","v":{"$error":"#DIV/0!"}},{"$f":"AG8*VLOOKUP(AG3,'Assumptions Tab'!$L$156:$P$216,3,FALSE)","v":{"$error":"#DIV/0!"}},{"$f":"AH8*VLOOKUP(AH3,'Assumptions Tab'!$L$156:$P$216,3,FALSE)","v":{"$error":"#DIV/0!"}},{"$f":"AI8*VLOOKUP(AI3,'Assumptions Tab'!$L$156:$P$216,3,FALSE)","v":{"$error":"#DIV/0!"}},{"$f":"AJ8*VLOOKUP(AJ3,'Assumptions Tab'!$L$156:$P$216,3,FALSE)","v":{"$error":"#DIV/0!"}},{"$f":"AK8*VLOOKUP(AK3,'Assumptions Tab'!$L$156:$P$216,3,FALSE)","v":{"$error":"#DIV/0!"}},{"$f":"AL8*VLOOKUP(AL3,'Assumptions Tab'!$L$156:$P$216,3,FALSE)","v":{"$error":"#DIV/0!"}},{"$f":"AM8*VLOOKUP(AM3,'Assumptions Tab'!$L$156:$P$216,3,FALSE)","v":{"$error":"#DIV/0!"}},{"$f":"AN8*VLOOKUP(AN3,'Assumptions Tab'!$L$156:$P$216,3,FALSE)","v":{"$error":"#DIV/0!"}},{"$f":"AO8*VLOOKUP(AO3,'Assumptions Tab'!$L$156:$P$216,3,FALSE)","v":{"$error":"#DIV/0!"}},{"$f":"AP8*VLOOKUP(AP3,'Assumptions Tab'!$L$156:$P$216,3,FALSE)","v":{"$error":"#DIV/0!"}}]
[null,"i-toll cost/tx",{"$f":"'Assumptions Tab'!$E$22*(1+'Assumptions Tab'!$E$26)^(C$3-'Assumptions Tab'!$E$25)","v":0.25},{"$f":"'Assumptions Tab'!$E$22*(1+'Assumptions Tab'!$E$26)^(D$3-'Assumptions Tab'!$E$25)","v":0.25},{"$f":"'Assumptions Tab'!$E$22*(1+'Assumptions Tab'!$E$26)^(E$3-'Assumptions Tab'!$E$25)","v":0.25},{"$f":"'Assumptions Tab'!$E$22*(1+'Assumptions Tab'!$E$26)^(F$3-'Assumptions Tab'!$E$25)","v":0.25},{"$f":"'Assumptions Tab'!$E$22*(1+'Assumptions Tab'!$E$26)^(G$3-'Assumptions Tab'!$E$25)","v":0.25},{"$f":"'Assumptions Tab'!$E$22*(1+'Assumptions Tab'!$E$26)^(H$3-'Assumptions Tab'!$E$25)","v":0.25},{"$f":"'Assumptions Tab'!$E$22*(1+'Assumptions Tab'!$E$26)^(I$3-'Assumptions Tab'!$E$25)","v":0.25},{"$f":"'Assumptions Tab'!$E$22*(1+'Assumptions Tab'!$E$26)^(J$3-'Assumptions Tab'!$E$25)","v":0.25},{"$f":"'Assumptions Tab'!$E$22*(1+'Assumptions Tab'!$E$26)^(K$3-'Assumptions Tab'!$E$25)","v":0.25},{"$f":"'Assumptions Tab'!$E$22*(1+'Assumptions Tab'!$E$26)^(L$3-'Assumptions Tab'!$E$25)","v":0.25},{"$f":"'Assumptions Tab'!$E$22*(1+'Assumptions Tab'!$E$26)^(M$3-'Assumptions Tab'!$E$25)","v":0.25},{"$f":"'Assumptions Tab'!$E$22*(1+'Assumptions Tab'!$E$26)^(N$3-'Assumptions Tab'!$E$25)","v":0.25},{"$f":"'Assumptions Tab'!$E$22*(1+'Assumptions Tab'!$E$26)^(O$3-'Assumptions Tab'!$E$25)","v":0.25},{"$f":"'Assumptions Tab'!$E$22*(1+'Assumptions Tab'!$E$26)^(P$3-'Assumptions Tab'!$E$25)","v":0.25},{"$f":"'Assumptions Tab'!$E$22*(1+'Assumptions Tab'!$E$26)^(Q$3-'Assumptions Tab'!$E$25)","v":0.25},{"$f":"'Assumptions Tab'!$E$22*(1+'Assumptions Tab'!$E$26)^(R$3-'Assumptions Tab'!$E$25)","v":0.25},{"$f":"'Assumptions Tab'!$E$22*(1+'Assumptions Tab'!$E$26)^(S$3-'Assumptions Tab'!$E$25)","v":0.25},{"$f":"'Assumptions Tab'!$E$22*(1+'Assumptions Tab'!$E$26)^(T$3-'Assumptions Tab'!$E$25)","v":0.25},{"$f":"'Assumptions Tab'!$E$22*(1+'Assumptions Tab'!$E$26)^(U$3-'Assumptions Tab'!$E$25)","v":0.25},{"$f":"'Assumptions Tab'!$E$22*(1+'Assumptions Tab'!$E$26)^(V$3-'Assumptions Tab'!$E$25)","v":0.25},{"$f":"'Assumptions Tab'!$E$22*(1+'Assumptions Tab'!$E$26)^(W$3-'Assumptions Tab'!$E$25)","v":0.25},{"$f":"'Assumptions Tab'!$E$22*(1+'Assumptions Tab'!$E$26)^(X$3-'Assumptions Tab'!$E$25)","v":0.25},{"$f":"'Assumptions Tab'!$E$22*(1+'Assumptions Tab'!$E$26)^(Y$3-'Assumptions Tab'!$E$25)","v":0.25},{"$f":"'Assumptions Tab'!$E$22*(1+'Assumptions Tab'!$E$26)^(Z$3-'Assumptions Tab'!$E$25)","v":0.25},{"$f":"'Assumptions Tab'!$E$22*(1+'Assumptions Tab'!$E$26)^(AA$3-'Assumptions Tab'!$E$25)","v":0.25},{"$f":"'Assumptions Tab'!$E$22*(1+'Assumptions Tab'!$E$26)^(AB$3-'Assumptions Tab'!$E$25)","v":0.25},{"$f":"'Assumptions Tab'!$E$22*(1+'Assumptions Tab'!$E$26)^(AC$3-'Assumptions Tab'!$E$25)","v":0.25},{"$f":"'Assumptions Tab'!$E$22*(1+'Assumptions Tab'!$E$26)^(AD$3-'Assumptions Tab'!$E$25)","v":0.25},{"$f":"'Assumptions Tab'!$E$22*(1+'Assumptions Tab'!$E$26)^(AE$3-'Assumptions Tab'!$E$25)","v":0.25},{"$f":"'Assumptions Tab'!$E$22*(1+'Assumptions Tab'!$E$26)^(AF$3-'Assumptions Tab'!$E$25)","v":0.25},{"$f":"'Assumptions Tab'!$E$22*(1+'Assumptions Tab'!$E$26)^(AG$3-'Assumptions Tab'!$E$25)","v":0.25},{"$f":"'Assumptions Tab'!$E$22*(1+'Assumptions Tab'!$E$26)^(AH$3-'Assumptions Tab'!$E$25)","v":0.25},{"$f":"'Assumptions Tab'!$E$22*(1+'Assumptions Tab'!$E$26)^(AI$3-'Assumptions Tab'!$E$25)","v":0.25},{"$f":"'Assumptions Tab'!$E$22*(1+'Assumptions Tab'!$E$26)^(AJ$3-'Assumptions Tab'!$E$25)","v":0.25},{"$f":"'Assumptions Tab'!$E$22*(1+'Assumptions Tab'!$E$26)^(AK$3-'Assumptions Tab'!$E$25)","v":0.25},{"$f":"'Assumptions Tab'!$E$22*(1+'Assumptions Tab'!$E$26)^(AL$3-'Assumptions Tab'!$E$25)","v":0.25},{"$f":"'Assumptions Tab'!$E$22*(1+'Assumptions Tab'!$E$26)^(AM$3-'Assumptions Tab'!$E$25)","v":0.25},{"$f":"'Assumptions Tab'!$E$22*(1+'Assumptions Tab'!$E$26)^(AN$3-'Assumptions Tab'!$E$25)","v":0.25},{"$f":"'Assumptions Tab'!$E$22*(1+'Assumptions Tab'!$E$26)^(AO$3-'Assumptions Tab'!$E$25)","v":0.25},{"$f":"'Assumptions Tab'!$E$22*(1+'Assumptions Tab'!$E$26)^(AP$3-'Assumptions Tab'!$E$25)","v":0.25}]
[null,"i-toll Processing Cost",{"$f":"C12*C13","v":0},{"$f":"D12*D13","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,"Tolled Video Trips",{"$f":"C$8*VLOOKUP(C3,'Assumptions Tab'!$L$156:$P$216,4,TRUE)","v":0},{"$f":"D$8*VLOOKUP(D3,'Assumptions Tab'!$L$156:$P$216,4,TRUE)","v":{"$error":"#DIV/0!"}},{"$f":"E$8*VLOOKUP(E3,'Assumptions Tab'!$L$156:$P$216,4,TRUE)","v":{"$error":"#DIV/0!"}},{"$f":"F$8*VLOOKUP(F3,'Assumptions Tab'!$L$156:$P$216,4,TRUE)","v":{"$error":"#DIV/0!"}},{"$f":"G$8*VLOOKUP(G3,'Assumptions Tab'!$L$156:$P$216,4,TRUE)","v":{"$error":"#DIV/0!"}},{"$f":"H$8*VLOOKUP(H3,'Assumptions Tab'!$L$156:$P$216,4,TRUE)","v":{"$error":"#DIV/0!"}},{"$f":"I$8*VLOOKUP(I3,'Assumptions Tab'!$L$156:$P$216,4,TRUE)","v":{"$error":"#DIV/0!"}},{"$f":"J$8*VLOOKUP(J3,'Assumptions Tab'!$L$156:$P$216,4,TRUE)","v":{"$error":"#DIV/0!"}},{"$f":"K$8*VLOOKUP(K3,'Assumptions Tab'!$L$156:$P$216,4,TRUE)","v":{"$error":"#DIV/0!"}},{"$f":"L$8*VLOOKUP(L3,'Assumptions Tab'!$L$156:$P$216,4,TRUE)","v":{"$error":"#DIV/0!"}},{"$f":"M$8*VLOOKUP(M3,'Assumptions Tab'!$L$156:$P$216,4,TRUE)","v":{"$error":"#DIV/0!"}},{"$f":"N$8*VLOOKUP(N3,'Assumptions Tab'!$L$156:$P$216,4,TRUE)","v":{"$error":"#DIV/0!"}},{"$f":"O$8*VLOOKUP(O3,'Assumptions Tab'!$L$156:$P$216,4,TRUE)","v":{"$error":"#DIV/0!"}},{"$f":"P$8*VLOOKUP(P3,'Assumptions Tab'!$L$156:$P$216,4,TRUE)","v":{"$error":"#DIV/0!"}},{"$f":"Q$8*VLOOKUP(Q3,'Assumptions Tab'!$L$156:$P$216,4,TRUE)","v":{"$error":"#DIV/0!"}},{"$f":"R$8*VLOOKUP(R3,'Assumptions Tab'!$L$156:$P$216,4,TRUE)","v":{"$error":"#DIV/0!"}},{"$f":"S$8*VLOOKUP(S3,'Assumptions Tab'!$L$156:$P$216,4,TRUE)","v":{"$error":"#DIV/0!"}},{"$f":"T$8*VLOOKUP(T3,'Assumptions Tab'!$L$156:$P$216,4,TRUE)","v":{"$error":"#DIV/0!"}},{"$f":"U$8*VLOOKUP(U3,'Assumptions Tab'!$L$156:$P$216,4,TRUE)","v":{"$error":"#DIV/0!"}},{"$f":"V$8*VLOOKUP(V3,'Assumptions Tab'!$L$156:$P$216,4,TRUE)","v":{"$error":"#DIV/0!"}},{"$f":"W$8*VLOOKUP(W3,'Assumptions Tab'!$L$156:$P$216,4,TRUE)","v":{"$error":"#DIV/0!"}},{"$f":"X$8*VLOOKUP(X3,'Assumptions Tab'!$L$156:$P$216,4,TRUE)","v":{"$error":"#DIV/0!"}},{"$f":"Y$8*VLOOKUP(Y3,'Assumptions Tab'!$L$156:$P$216,4,TRUE)","v":{"$error":"#DIV/0!"}},{"$f":"Z$8*VLOOKUP(Z3,'Assumptions Tab'!$L$156:$P$216,4,TRUE)","v":{"$error":"#DIV/0!"}},{"$f":"AA$8*VLOOKUP(AA3,'Assumptions Tab'!$L$156:$P$216,4,TRUE)","v":{"$error":"#DIV/0!"}},{"$f":"AB$8*VLOOKUP(AB3,'Assumptions Tab'!$L$156:$P$216,4,TRUE)","v":{"$error":"#DIV/0!"}},{"$f":"AC$8*VLOOKUP(AC3,'Assumptions Tab'!$L$156:$P$216,4,TRUE)","v":{"$error":"#DIV/0!"}},{"$f":"AD$8*VLOOKUP(AD3,'Assumptions Tab'!$L$156:$P$216,4,TRUE)","v":{"$error":"#DIV/0!"}},{"$f":"AE$8*VLOOKUP(AE3,'Assumptions Tab'!$L$156:$P$216,4,TRUE)","v":{"$error":"#DIV/0!"}},{"$f":"AF$8*VLOOKUP(AF3,'Assumptions Tab'!$L$156:$P$216,4,TRUE)","v":{"$error":"#DIV/0!"}},{"$f":"AG$8*VLOOKUP(AG3,'Assumptions Tab'!$L$156:$P$216,4,TRUE)","v":{"$error":"#DIV/0!"}},{"$f":"AH$8*VLOOKUP(AH3,'Assumptions Tab'!$L$156:$P$216,4,TRUE)","v":{"$error":"#DIV/0!"}},{"$f":"AI$8*VLOOKUP(AI3,'Assumptions Tab'!$L$156:$P$216,4,TRUE)","v":{"$error":"#DIV/0!"}},{"$f":"AJ$8*VLOOKUP(AJ3,'Assumptions Tab'!$L$156:$P$216,4,TRUE)","v":{"$error":"#DIV/0!"}},{"$f":"AK$8*VLOOKUP(AK3,'Assumptions Tab'!$L$156:$P$216,4,TRUE)","v":{"$error":"#DIV/0!"}},{"$f":"AL$8*VLOOKUP(AL3,'Assumptions Tab'!$L$156:$P$216,4,TRUE)","v":{"$error":"#DIV/0!"}},{"$f":"AM$8*VLOOKUP(AM3,'Assumptions Tab'!$L$156:$P$216,4,TRUE)","v":{"$error":"#DIV/0!"}},{"$f":"AN$8*VLOOKUP(AN3,'Assumptions Tab'!$L$156:$P$216,4,TRUE)","v":{"$error":"#DIV/0!"}},{"$f":"AO$8*VLOOKUP(AO3,'Assumptions Tab'!$L$156:$P$216,4,TRUE)","v":{"$error":"#DIV/0!"}},{"$f":"AP$8*VLOOKUP(AP3,'Assumptions Tab'!$L$156:$P$216,4,TRUE)","v":{"$error":"#DIV/0!"}}]
[null,"Video Tx",{"$f":"C15*'Assumptions Tab'!$M$149","v":{"$error":"#DIV/0!"}},{"$f":"D15*'Assumptions Tab'!$M$149","v":{"$error":"#DIV/0!"}},{"$f":"E15*'Assumptions Tab'!$M$149","v":{"$error":"#DIV/0!"}},{"$f":"F15*'Assumptions Tab'!$M$149","v":{"$error":"#DIV/0!"}},{"$f":"G15*'Assumptions Tab'!$M$149","v":{"$error":"#DIV/0!"}},{"$f":"H15*'Assumptions Tab'!$M$149","v":{"$error":"#DIV/0!"}},{"$f":"I15*'Assumptions Tab'!$M$149","v":{"$error":"#DIV/0!"}},{"$f":"J15*'Assumptions Tab'!$M$149","v":{"$error":"#DIV/0!"}},{"$f":"K15*'Assumptions Tab'!$M$149","v":{"$error":"#DIV/0!"}},{"$f":"L15*'Assumptions Tab'!$M$149","v":{"$error":"#DIV/0!"}},{"$f":"M15*'Assumptions Tab'!$M$149","v":{"$error":"#DIV/0!"}},{"$f":"N15*'Assumptions Tab'!$M$149","v":{"$error":"#DIV/0!"}},{"$f":"O15*'Assumptions Tab'!$M$149","v":{"$error":"#DIV/0!"}},{"$f":"P15*'Assumptions Tab'!$M$149","v":{"$error":"#DIV/0!"}},{"$f":"Q15*'Assumptions Tab'!$M$149","v":{"$error":"#DIV/0!"}},{"$f":"R15*'Assumptions Tab'!$M$149","v":{"$error":"#DIV/0!"}},{"$f":"S15*'Assumptions Tab'!$M$149","v":{"$error":"#DIV/0!"}},{"$f":"T15*'Assumptions Tab'!$M$149","v":{"$error":"#DIV/0!"}},{"$f":"U15*'Assumptions Tab'!$M$149","v":{"$error":"#DIV/0!"}},{"$f":"V15*'Assumptions Tab'!$M$149","v":{"$error":"#DIV/0!"}},{"$f":"W15*'Assumptions Tab'!$M$149","v":{"$error":"#DIV/0!"}},{"$f":"X15*'Assumptions Tab'!$M$149","v":{"$error":"#DIV/0!"}},{"$f":"Y15*'Assumptions Tab'!$M$149","v":{"$error":"#DIV/0!"}},{"$f":"Z15*'Assumptions Tab'!$M$149","v":{"$error":"#DIV/0!"}},{"$f":"AA15*'Assumptions Tab'!$M$149","v":{"$error":"#DIV/0!"}},{"$f":"AB15*'Assumptions Tab'!$M$149","v":{"$error":"#DIV/0!"}},{"$f":"AC15*'Assumptions Tab'!$M$149","v":{"$error":"#DIV/0!"}},{"$f":"AD15*'Assumptions Tab'!$M$149","v":{"$error":"#DIV/0!"}},{"$f":"AE15*'Assumptions Tab'!$M$149","v":{"$error":"#DIV/0!"}},{"$f":"AF15*'Assumptions Tab'!$M$149","v":{"$error":"#DIV/0!"}},{"$f":"AG15*'Assumptions Tab'!$M$149","v":{"$error":"#DIV/0!"}},{"$f":"AH15*'Assumptions Tab'!$M$149","v":{"$error":"#DIV/0!"}},{"$f":"AI15*'Assumptions Tab'!$M$149","v":{"$error":"#DIV/0!"}},{"$f":"AJ15*'Assumptions Tab'!$M$149","v":{"$error":"#DIV/0!"}},{"$f":"AK15*'Assumptions Tab'!$M$149","v":{"$error":"#DIV/0!"}},{"$f":"AL15*'Assumptions Tab'!$M$149","v":{"$error":"#DIV/0!"}},{"$f":"AM15*'Assumptions Tab'!$M$149","v":{"$error":"#DIV/0!"}},{"$f":"AN15*'Assumptions Tab'!$M$149","v":{"$error":"#DIV/0!"}},{"$f":"AO15*'Assumptions Tab'!$M$149","v":{"$error":"#DIV/0!"}},{"$f":"AP15*'Assumptions Tab'!$M$149","v":{"$error":"#DIV/0!"}}]
[null,"Video processing cost/trip",{"$f":"'Assumptions Tab'!$E$23*(1+'Assumptions Tab'!$E$26)^(C$3-'Assumptions Tab'!$E$25)","v":0.53},{"$f":"'Assumptions Tab'!$E$23*(1+'Assumptions Tab'!$E$26)^(D$3-'Assumptions Tab'!$E$25)","v":0.53},{"$f":"'Assumptions Tab'!$E$23*(1+'Assumptions Tab'!$E$26)^(E$3-'Assumptions Tab'!$E$25)","v":0.53},{"$f":"'Assumptions Tab'!$E$23*(1+'Assumptions Tab'!$E$26)^(F$3-'Assumptions Tab'!$E$25)","v":0.53},{"$f":"'Assumptions Tab'!$E$23*(1+'Assumptions Tab'!$E$26)^(G$3-'Assumptions Tab'!$E$25)","v":0.53},{"$f":"'Assumptions Tab'!$E$23*(1+'Assumptions Tab'!$E$26)^(H$3-'Assumptions Tab'!$E$25)","v":0.53},{"$f":"'Assumptions Tab'!$E$23*(1+'Assumptions Tab'!$E$26)^(I$3-'Assumptions Tab'!$E$25)","v":0.53},{"$f":"'Assumptions Tab'!$E$23*(1+'Assumptions Tab'!$E$26)^(J$3-'Assumptions Tab'!$E$25)","v":0.53},{"$f":"'Assumptions Tab'!$E$23*(1+'Assumptions Tab'!$E$26)^(K$3-'Assumptions Tab'!$E$25)","v":0.53},{"$f":"'Assumptions Tab'!$E$23*(1+'Assumptions Tab'!$E$26)^(L$3-'Assumptions Tab'!$E$25)","v":0.53},{"$f":"'Assumptions Tab'!$E$23*(1+'Assumptions Tab'!$E$26)^(M$3-'Assumptions Tab'!$E$25)","v":0.53},{"$f":"'Assumptions Tab'!$E$23*(1+'Assumptions Tab'!$E$26)^(N$3-'Assumptions Tab'!$E$25)","v":0.53},{"$f":"'Assumptions Tab'!$E$23*(1+'Assumptions Tab'!$E$26)^(O$3-'Assumptions Tab'!$E$25)","v":0.53},{"$f":"'Assumptions Tab'!$E$23*(1+'Assumptions Tab'!$E$26)^(P$3-'Assumptions Tab'!$E$25)","v":0.53},{"$f":"'Assumptions Tab'!$E$23*(1+'Assumptions Tab'!$E$26)^(Q$3-'Assumptions Tab'!$E$25)","v":0.53},{"$f":"'Assumptions Tab'!$E$23*(1+'Assumptions Tab'!$E$26)^(R$3-'Assumptions Tab'!$E$25)","v":0.53},{"$f":"'Assumptions Tab'!$E$23*(1+'Assumptions Tab'!$E$26)^(S$3-'Assumptions Tab'!$E$25)","v":0.53},{"$f":"'Assumptions Tab'!$E$23*(1+'Assumptions Tab'!$E$26)^(T$3-'Assumptions Tab'!$E$25)","v":0.53},{"$f":"'Assumptions Tab'!$E$23*(1+'Assumptions Tab'!$E$26)^(U$3-'Assumptions Tab'!$E$25)","v":0.53},{"$f":"'Assumptions Tab'!$E$23*(1+'Assumptions Tab'!$E$26)^(V$3-'Assumptions Tab'!$E$25)","v":0.53},{"$f":"'Assumptions Tab'!$E$23*(1+'Assumptions Tab'!$E$26)^(W$3-'Assumptions Tab'!$E$25)","v":0.53},{"$f":"'Assumptions Tab'!$E$23*(1+'Assumptions Tab'!$E$26)^(X$3-'Assumptions Tab'!$E$25)","v":0.53},{"$f":"'Assumptions Tab'!$E$23*(1+'Assumptions Tab'!$E$26)^(Y$3-'Assumptions Tab'!$E$25)","v":0.53},{"$f":"'Assumptions Tab'!$E$23*(1+'Assumptions Tab'!$E$26)^(Z$3-'Assumptions Tab'!$E$25)","v":0.53},{"$f":"'Assumptions Tab'!$E$23*(1+'Assumptions Tab'!$E$26)^(AA$3-'Assumptions Tab'!$E$25)","v":0.53},{"$f":"'Assumptions Tab'!$E$23*(1+'Assumptions Tab'!$E$26)^(AB$3-'Assumptions Tab'!$E$25)","v":0.53},{"$f":"'Assumptions Tab'!$E$23*(1+'Assumptions Tab'!$E$26)^(AC$3-'Assumptions Tab'!$E$25)","v":0.53},{"$f":"'Assumptions Tab'!$E$23*(1+'Assumptions Tab'!$E$26)^(AD$3-'Assumptions Tab'!$E$25)","v":0.53},{"$f":"'Assumptions Tab'!$E$23*(1+'Assumptions Tab'!$E$26)^(AE$3-'Assumptions Tab'!$E$25)","v":0.53},{"$f":"'Assumptions Tab'!$E$23*(1+'Assumptions Tab'!$E$26)^(AF$3-'Assumptions Tab'!$E$25)","v":0.53},{"$f":"'Assumptions Tab'!$E$23*(1+'Assumptions Tab'!$E$26)^(AG$3-'Assumptions Tab'!$E$25)","v":0.53},{"$f":"'Assumptions Tab'!$E$23*(1+'Assumptions Tab'!$E$26)^(AH$3-'Assumptions Tab'!$E$25)","v":0.53},{"$f":"'Assumptions Tab'!$E$23*(1+'Assumptions Tab'!$E$26)^(AI$3-'Assumptions Tab'!$E$25)","v":0.53},{"$f":"'Assumptions Tab'!$E$23*(1+'Assumptions Tab'!$E$26)^(AJ$3-'Assumptions Tab'!$E$25)","v":0.53},{"$f":"'Assumptions Tab'!$E$23*(1+'Assumptions Tab'!$E$26)^(AK$3-'Assumptions Tab'!$E$25)","v":0.53},{"$f":"'Assumptions Tab'!$E$23*(1+'Assumptions Tab'!$E$26)^(AL$3-'Assumptions Tab'!$E$25)","v":0.53},{"$f":"'Assumptions Tab'!$E$23*(1+'Assumptions Tab'!$E$26)^(AM$3-'Assumptions Tab'!$E$25)","v":0.53},{"$f":"'Assumptions Tab'!$E$23*(1+'Assumptions Tab'!$E$26)^(AN$3-'Assumptions Tab'!$E$25)","v":0.53},{"$f":"'Assumptions Tab'!$E$23*(1+'Assumptions Tab'!$E$26)^(AO$3-'Assumptions Tab'!$E$25)","v":0.53},{"$f":"'Assumptions Tab'!$E$23*(1+'Assumptions Tab'!$E$26)^(AP$3-'Assumptions Tab'!$E$25)","v":0.53}]
[null,"Video Processing Cost",{"$f":"C15*C17","v":0},{"$f":"D15*D17","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,"Fare Collection Cost",{"$f":"(C7+C11+C14+C18)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,"Enforcement",{"$f":"'Assumptions Tab'!$E$30*(1+'Toll Bridges'!$I$33)^(C3-'Assumptions Tab'!$E$31)","v":8.5757262083091362E-17},{"$f":"'Assumptions Tab'!$E$30*(1+'Toll Bridges'!$I$33)^(D3-'Assumptions Tab'!$E$31)","v":8.7901193635168639E-17},{"$f":"'Assumptions Tab'!$E$30*(1+'Toll Bridges'!$I$33)^(E3-'Assumptions Tab'!$E$31)","v":9.0098723476047844E-17},{"$f":"'Assumptions Tab'!$E$30*(1+'Toll Bridges'!$I$33)^(F3-'Assumptions Tab'!$E$31)","v":9.2351191562949029E-17},{"$f":"'Assumptions Tab'!$E$30*(1+'Toll Bridges'!$I$33)^(G3-'Assumptions Tab'!$E$31)","v":9.4659971352022764E-17},{"$f":"'Assumptions Tab'!$E$30*(1+'Toll Bridges'!$I$33)^(H3-'Assumptions Tab'!$E$31)","v":9.7026470635823298E-17},{"$f":"'Assumptions Tab'!$E$30*(1+'Toll Bridges'!$I$33)^(I3-'Assumptions Tab'!$E$31)","v":9.9452132401718918E-17},{"$f":"'Assumptions Tab'!$E$30*(1+'Toll Bridges'!$I$33)^(J3-'Assumptions Tab'!$E$31)","v":1.0193843571176185E-16},{"$f":"'Assumptions Tab'!$E$30*(1+'Toll Bridges'!$I$33)^(K3-'Assumptions Tab'!$E$31)","v":1.0448689660455591E-16},{"$f":"'Assumptions Tab'!$E$30*(1+'Toll Bridges'!$I$33)^(L3-'Assumptions Tab'!$E$31)","v":1.0709906901966981E-16},{"$f":"'Assumptions Tab'!$E$30*(1+'Toll Bridges'!$I$33)^(M3-'Assumptions Tab'!$E$31)","v":1.0977654574516155E-16},{"$f":"'Assumptions Tab'!$E$30*(1+'Toll Bridges'!$I$33)^(N3-'Assumptions Tab'!$E$31)","v":1.1252095938879057E-16},{"$f":"'Assumptions Tab'!$E$30*(1+'Toll Bridges'!$I$33)^(O3-'Assumptions Tab'!$E$31)","v":1.1533398337351031E-16},{"$f":"'Assumptions Tab'!$E$30*(1+'Toll Bridges'!$I$33)^(P3-'Assumptions Tab'!$E$31)","v":1.1821733295784808E-16},{"$f":"'Assumptions Tab'!$E$30*(1+'Toll Bridges'!$I$33)^(Q3-'Assumptions Tab'!$E$31)","v":1.2117276628179427E-16},{"$f":"'Assumptions Tab'!$E$30*(1+'Toll Bridges'!$I$33)^(R3-'Assumptions Tab'!$E$31)","v":1.242020854388391E-16},{"$f":"'Assumptions Tab'!$E$30*(1+'Toll Bridges'!$I$33)^(S3-'Assumptions Tab'!$E$31)","v":1.2730713757481011E-16},{"$f":"'Assumptions Tab'!$E$30*(1+'Toll Bridges'!$I$33)^(T3-'Assumptions Tab'!$E$31)","v":1.3048981601418035E-16},{"$f":"'Assumptions Tab'!$E$30*(1+'Toll Bridges'!$I$33)^(U3-'Assumptions Tab'!$E$31)","v":1.3375206141453484E-16},{"$f":"'Assumptions Tab'!$E$30*(1+'Toll Bridges'!$I$33)^(V3-'Assumptions Tab'!$E$31)","v":1.370958629498982E-16},{"$f":"'Assumptions Tab'!$E$30*(1+'Toll Bridges'!$I$33)^(W3-'Assumptions Tab'!$E$31)","v":1.4052325952364567E-16},{"$f":"'Assumptions Tab'!$E$30*(1+'Toll Bridges'!$I$33)^(X3-'Assumptions Tab'!$E$31)","v":1.4403634101173683E-16},{"$f":"'Assumptions Tab'!$E$30*(1+'Toll Bridges'!$I$33)^(Y3-'Assumptions Tab'!$E$31)","v":1.4763724953703023E-16},{"$f":"'Assumptions Tab'!$E$30*(1+'Toll Bridges'!$I$33)^(Z3-'Assumptions Tab'!$E$31)","v":1.5132818077545598E-16},{"$f":"'Assumptions Tab'!$E$30*(1+'Toll Bridges'!$I$33)^(AA3-'Assumptions Tab'!$E$31)","v":1.5511138529484235E-16},{"$f":"'Assumptions Tab'!$E$30*(1+'Toll Bridges'!$I$33)^(AB3-'Assumptions Tab'!$E$31)","v":1.5898916992721338E-16},{"$f":"'Assumptions Tab'!$E$30*(1+'Toll Bridges'!$I$33)^(AC3-'Assumptions Tab'!$E$31)","v":1.6296389917539374E-16},{"$f":"'Assumptions Tab'!$E$30*(1+'Toll Bridges'!$I$33)^(AD3-'Assumptions Tab'!$E$31)","v":1.6703799665477855E-16},{"$f":"'Assumptions Tab'!$E$30*(1+'Toll Bridges'!$I$33)^(AE3-'Assumptions Tab'!$E$31)","v":1.7121394657114804E-16},{"$f":"'Assumptions Tab'!$E$30*(1+'Toll Bridges'!$I$33)^(AF3-'Assumptions Tab'!$E$31)","v":1.754942952354267E-16},{"$f":"'Assumptions Tab'!$E$30*(1+'Toll Bridges'!$I$33)^(AG3-'Assumptions Tab'!$E$31)","v":1.7988165261631236E-16},{"$f":"'Assumptions Tab'!$E$30*(1+'Toll Bridges'!$I$33)^(AH3-'Assumptions Tab'!$E$31)","v":1.8437869393172016E-16},{"$f":"'Assumptions Tab'!$E$30*(1+'Toll Bridges'!$I$33)^(AI3-'Assumptions Tab'!$E$31)","v":1.8898816128001315E-16},{"$f":"'Assumptions Tab'!$E$30*(1+'Toll Bridges'!$I$33)^(AJ3-'Assumptions Tab'!$E$31)","v":1.9371286531201349E-16},{"$f":"'Assumptions Tab'!$E$30*(1+'Toll Bridges'!$I$33)^(AK3-'Assumptions Tab'!$E$31)","v":1.985556869448138E-16},{"$f":"'Assumptions Tab'!$E$30*(1+'Toll Bridges'!$I$33)^(AL3-'Assumptions Tab'!$E$31)","v":2.0351957911843406E-16},{"$f":"'Assumptions Tab'!$E$30*(1+'Toll Bridges'!$I$33)^(AM3-'Assumptions Tab'!$E$31)","v":2.08607568596395E-16},{"$f":"'Assumptions Tab'!$E$30*(1+'Toll Bridges'!$I$33)^(AN3-'Assumptions Tab'!$E$31)","v":2.1382275781130489E-16},{"$f":"'Assumptions Tab'!$E$30*(1+'Toll Bridges'!$I$33)^(AO3-'Assumptions Tab'!$E$31)","v":2.1916832675658744E-16},{"$f":"'Assumptions Tab'!$E$30*(1+'Toll Bridges'!$I$33)^(AP3-'Assumptions Tab'!$E$31)","v":2.2464753492550216E-16}]
[null,"Bridge per-deck area maintenance costs",{"$f":"'Toll Bridges'!$I$31*(1+'Toll Bridges'!$I$33)^(C3-'Toll Bridges'!$I$32)","v":1.1434301611078848E-23},{"$f":"'Toll Bridges'!$I$31*(1+'Toll Bridges'!$I$33)^(D3-'Toll Bridges'!$I$32)","v":1.1720159151355819E-23},{"$f":"'Toll Bridges'!$I$31*(1+'Toll Bridges'!$I$33)^(E3-'Toll Bridges'!$I$32)","v":1.2013163130139713E-23},{"$f":"'Toll Bridges'!$I$31*(1+'Toll Bridges'!$I$33)^(F3-'Toll Bridges'!$I$32)","v":1.2313492208393204E-23},{"$f":"'Toll Bridges'!$I$31*(1+'Toll Bridges'!$I$33)^(G3-'Toll Bridges'!$I$32)","v":1.2621329513603036E-23},{"$f":"'Toll Bridges'!$I$31*(1+'Toll Bridges'!$I$33)^(H3-'Toll Bridges'!$I$32)","v":1.2936862751443107E-23},{"$f":"'Toll Bridges'!$I$31*(1+'Toll Bridges'!$I$33)^(I3-'Toll Bridges'!$I$32)","v":1.3260284320229189E-23},{"$f":"'Toll Bridges'!$I$31*(1+'Toll Bridges'!$I$33)^(J3-'Toll Bridges'!$I$32)","v":1.3591791428234913E-23},{"$f":"'Toll Bridges'!$I$31*(1+'Toll Bridges'!$I$33)^(K3-'Toll Bridges'!$I$32)","v":1.3931586213940788E-23},{"$f":"'Toll Bridges'!$I$31*(1+'Toll Bridges'!$I$33)^(L3-'Toll Bridges'!$I$32)","v":1.4279875869289307E-23},{"$f":"'Toll Bridges'!$I$31*(1+'Toll Bridges'!$I$33)^(M3-'Toll Bridges'!$I$32)","v":1.463687276602154E-23},{"$f":"'Toll Bridges'!$I$31*(1+'Toll Bridges'!$I$33)^(N3-'Toll Bridges'!$I$32)","v":1.5002794585172076E-23},{"$f":"'Toll Bridges'!$I$31*(1+'Toll Bridges'!$I$33)^(O3-'Toll Bridges'!$I$32)","v":1.5377864449801375E-23},{"$f":"'Toll Bridges'!$I$31*(1+'Toll Bridges'!$I$33)^(P3-'Toll Bridges'!$I$32)","v":1.5762311061046412E-23},{"$f":"'Toll Bridges'!$I$31*(1+'Toll Bridges'!$I$33)^(Q3-'Toll Bridges'!$I$32)","v":1.6156368837572569E-23},{"$f":"'Toll Bridges'!$I$31*(1+'Toll Bridges'!$I$33)^(R3-'Toll Bridges'!$I$32)","v":1.656027805851188E-23},{"$f":"'Toll Bridges'!$I$31*(1+'Toll Bridges'!$I$33)^(S3-'Toll Bridges'!$I$32)","v":1.6974285009974681E-23},{"$f":"'Toll Bridges'!$I$31*(1+'Toll Bridges'!$I$33)^(T3-'Toll Bridges'!$I$32)","v":1.7398642135224049E-23},{"$f":"'Toll Bridges'!$I$31*(1+'Toll Bridges'!$I$33)^(U3-'Toll Bridges'!$I$32)","v":1.7833608188604649E-23},{"$f":"'Toll Bridges'!$I$31*(1+'Toll Bridges'!$I$33)^(V3-'Toll Bridges'!$I$32)","v":1.8279448393319761E-23},{"$f":"'Toll Bridges'!$I$31*(1+'Toll Bridges'!$I$33)^(W3-'Toll Bridges'!$I$32)","v":1.8736434603152758E-23},{"$f":"'Toll Bridges'!$I$31*(1+'Toll Bridges'!$I$33)^(X3-'Toll Bridges'!$I$32)","v":1.9204845468231578E-23},{"$f":"'Toll Bridges'!$I$31*(1+'Toll Bridges'!$I$33)^(Y3-'Toll Bridges'!$I$32)","v":1.9684966604937363E-23},{"$f":"'Toll Bridges'!$I$31*(1+'Toll Bridges'!$I$33)^(Z3-'Toll Bridges'!$I$32)","v":2.01770907700608E-23},{"$f":"'Toll Bridges'!$I$31*(1+'Toll Bridges'!$I$33)^(AA3-'Toll Bridges'!$I$32)","v":2.0681518039312315E-23},{"$f":"'Toll Bridges'!$I$31*(1+'Toll Bridges'!$I$33)^(AB3-'Toll Bridges'!$I$32)","v":2.1198555990295117E-23},{"$f":"'Toll Bridges'!$I$31*(1+'Toll Bridges'!$I$33)^(AC3-'Toll Bridges'!$I$32)","v":2.1728519890052499E-23},{"$f":"'Toll Bridges'!$I$31*(1+'Toll Bridges'!$I$33)^(AD3-'Toll Bridges'!$I$32)","v":2.2271732887303809E-23},{"$f":"'Toll Bridges'!$I$31*(1+'Toll Bridges'!$I$33)^(AE3-'Toll Bridges'!$I$32)","v":2.2828526209486407E-23},{"$f":"'Toll Bridges'!$I$31*(1+'Toll Bridges'!$I$33)^(AF3-'Toll Bridges'!$I$32)","v":2.3399239364723562E-23},{"$f":"'Toll Bridges'!$I$31*(1+'Toll Bridges'!$I$33)^(AG3-'Toll Bridges'!$I$32)","v":2.398422034884165E-23},{"$f":"'Toll Bridges'!$I$31*(1+'Toll Bridges'!$I$33)^(AH3-'Toll Bridges'!$I$32)","v":2.458382585756269E-23},{"$f":"'Toll Bridges'!$I$31*(1+'Toll Bridges'!$I$33)^(AI3-'Toll Bridges'!$I$32)","v":2.5198421504001754E-23},{"$f":"'Toll Bridges'!$I$31*(1+'Toll Bridges'!$I$33)^(AJ3-'Toll Bridges'!$I$32)","v":2.5828382041601802E-23},{"$f":"'Toll Bridges'!$I$31*(1+'Toll Bridges'!$I$33)^(AK3-'Toll Bridges'!$I$32)","v":2.6474091592641844E-23},{"$f":"'Toll Bridges'!$I$31*(1+'Toll Bridges'!$I$33)^(AL3-'Toll Bridges'!$I$32)","v":2.7135943882457875E-23},{"$f":"'Toll Bridges'!$I$31*(1+'Toll Bridges'!$I$33)^(AM3-'Toll Bridges'!$I$32)","v":2.7814342479519336E-23},{"$f":"'Toll Bridges'!$I$31*(1+'Toll Bridges'!$I$33)^(AN3-'Toll Bridges'!$I$32)","v":2.8509701041507316E-23},{"$f":"'Toll Bridges'!$I$31*(1+'Toll Bridges'!$I$33)^(AO3-'Toll Bridges'!$I$32)","v":2.9222443567544995E-23},{"$f":"'Toll Bridges'!$I$31*(1+'Toll Bridges'!$I$33)^(AP3-'Toll Bridges'!$I$32)","v":2.995300465673362E-23}]
[null,"Bridge Annual Maintenance Costs",{"$f":"C21*'Toll Bridges'!$R$10","v":0},{"$f":"D21*'Toll Bridges'!$R$10","v":0},{"$f":"E21*'Toll Bridges'!$R$10","v":0},{"$f":"F21*'Toll Bridges'!$R$10","v":0},{"$f":"G21*'Toll Bridges'!$R$10","v":0},{"$f":"H21*'Toll Bridges'!$R$10","v":0},{"$f":"I21*'Toll Bridges'!$R$10","v":0},{"$f":"J21*'Toll Bridges'!$R$10","v":0},{"$f":"K21*'Toll Bridges'!$R$10","v":0},{"$f":"L21*'Toll Bridges'!$R$10","v":0},{"$f":"M21*'Toll Bridges'!$R$10","v":0},{"$f":"N21*'Toll Bridges'!$R$10","v":0},{"$f":"O21*'Toll Bridges'!$R$10","v":0},{"$f":"P21*'Toll Bridges'!$R$10","v":0},{"$f":"Q21*'Toll Bridges'!$R$10","v":0},{"$f":"R21*'Toll Bridges'!$R$10","v":0},{"$f":"S21*'Toll Bridges'!$R$10","v":0},{"$f":"T21*'Toll Bridges'!$R$10","v":0},{"$f":"U21*'Toll Bridges'!$R$10","v":0},{"$f":"V21*'Toll Bridges'!$R$10","v":0},{"$f":"W21*'Toll Bridges'!$R$10","v":0},{"$f":"X21*'Toll Bridges'!$R$10","v":0},{"$f":"Y21*'Toll Bridges'!$R$10","v":0},{"$f":"Z21*'Toll Bridges'!$R$10","v":0},{"$f":"AA21*'Toll Bridges'!$R$10","v":0},{"$f":"AB21*'Toll Bridges'!$R$10","v":0},{"$f":"AC21*'Toll Bridges'!$R$10","v":0},{"$f":"AD21*'Toll Bridges'!$R$10","v":0},{"$f":"AE21*'Toll Bridges'!$R$10","v":0},{"$f":"AF21*'Toll Bridges'!$R$10","v":0},{"$f":"AG21*'Toll Bridges'!$R$10","v":0},{"$f":"AH21*'Toll Bridges'!$R$10","v":0},{"$f":"AI21*'Toll Bridges'!$R$10","v":0},{"$f":"AJ21*'Toll Bridges'!$R$10","v":0},{"$f":"AK21*'Toll Bridges'!$R$10","v":0},{"$f":"AL21*'Toll Bridges'!$R$10","v":0},{"$f":"AM21*'Toll Bridges'!$R$10","v":0},{"$f":"AN21*'Toll Bridges'!$R$10","v":0},{"$f":"AO21*'Toll Bridges'!$R$10","v":0},{"$f":"AP21*'Toll Bridges'!$R$10","v":0}]
[null,"Roadway per lane-mile maintenance costs",{"$f":"ROUND('Toll Bridges'!$I$30*(1+'Toll Roads'!$I$35)^(C3-'Toll Bridges'!$I$32),-2)","v":0},{"$f":"ROUND('Toll Bridges'!$I$30*(1+'Toll Roads'!$I$35)^(D3-'Toll Bridges'!$I$32),-2)","v":0},{"$f":"ROUND('Toll Bridges'!$I$30*(1+'Toll Roads'!$I$35)^(E3-'Toll Bridges'!$I$32),-2)","v":0},{"$f":"ROUND('Toll Bridges'!$I$30*(1+'Toll Roads'!$I$35)^(F3-'Toll Bridges'!$I$32),-2)","v":0},{"$f":"ROUND('Toll Bridges'!$I$30*(1+'Toll Roads'!$I$35)^(G3-'Toll Bridges'!$I$32),-2)","v":0},{"$f":"ROUND('Toll Bridges'!$I$30*(1+'Toll Roads'!$I$35)^(H3-'Toll Bridges'!$I$32),-2)","v":0},{"$f":"ROUND('Toll Bridges'!$I$30*(1+'Toll Roads'!$I$35)^(I3-'Toll Bridges'!$I$32),-2)","v":0},{"$f":"ROUND('Toll Bridges'!$I$30*(1+'Toll Roads'!$I$35)^(J3-'Toll Bridges'!$I$32),-2)","v":0},{"$f":"ROUND('Toll Bridges'!$I$30*(1+'Toll Roads'!$I$35)^(K3-'Toll Bridges'!$I$32),-2)","v":0},{"$f":"ROUND('Toll Bridges'!$I$30*(1+'Toll Roads'!$I$35)^(L3-'Toll Bridges'!$I$32),-2)","v":0},{"$f":"ROUND('Toll Bridges'!$I$30*(1+'Toll Roads'!$I$35)^(M3-'Toll Bridges'!$I$32),-2)","v":0},{"$f":"ROUND('Toll Bridges'!$I$30*(1+'Toll Roads'!$I$35)^(N3-'Toll Bridges'!$I$32),-2)","v":0},{"$f":"ROUND('Toll Bridges'!$I$30*(1+'Toll Roads'!$I$35)^(O3-'Toll Bridges'!$I$32),-2)","v":0},{"$f":"ROUND('Toll Bridges'!$I$30*(1+'Toll Roads'!$I$35)^(P3-'Toll Bridges'!$I$32),-2)","v":0},{"$f":"ROUND('Toll Bridges'!$I$30*(1+'Toll Roads'!$I$35)^(Q3-'Toll Bridges'!$I$32),-2)","v":0},{"$f":"ROUND('Toll Bridges'!$I$30*(1+'Toll Roads'!$I$35)^(R3-'Toll Bridges'!$I$32),-2)","v":0},{"$f":"ROUND('Toll Bridges'!$I$30*(1+'Toll Roads'!$I$35)^(S3-'Toll Bridges'!$I$32),-2)","v":0},{"$f":"ROUND('Toll Bridges'!$I$30*(1+'Toll Roads'!$I$35)^(T3-'Toll Bridges'!$I$32),-2)","v":0},{"$f":"ROUND('Toll Bridges'!$I$30*(1+'Toll Roads'!$I$35)^(U3-'Toll Bridges'!$I$32),-2)","v":0},{"$f":"ROUND('Toll Bridges'!$I$30*(1+'Toll Roads'!$I$35)^(V3-'Toll Bridges'!$I$32),-2)","v":0},{"$f":"ROUND('Toll Bridges'!$I$30*(1+'Toll Roads'!$I$35)^(W3-'Toll Bridges'!$I$32),-2)","v":0},{"$f":"ROUND('Toll Bridges'!$I$30*(1+'Toll Roads'!$I$35)^(X3-'Toll Bridges'!$I$32),-2)","v":0},{"$f":"ROUND('Toll Bridges'!$I$30*(1+'Toll Roads'!$I$35)^(Y3-'Toll Bridges'!$I$32),-2)","v":0},{"$f":"ROUND('Toll Bridges'!$I$30*(1+'Toll Roads'!$I$35)^(Z3-'Toll Bridges'!$I$32),-2)","v":0},{"$f":"ROUND('Toll Bridges'!$I$30*(1+'Toll Roads'!$I$35)^(AA3-'Toll Bridges'!$I$32),-2)","v":0},{"$f":"ROUND('Toll Bridges'!$I$30*(1+'Toll Roads'!$I$35)^(AB3-'Toll Bridges'!$I$32),-2)","v":0},{"$f":"ROUND('Toll Bridges'!$I$30*(1+'Toll Roads'!$I$35)^(AC3-'Toll Bridges'!$I$32),-2)","v":0},{"$f":"ROUND('Toll Bridges'!$I$30*(1+'Toll Roads'!$I$35)^(AD3-'Toll Bridges'!$I$32),-2)","v":0},{"$f":"ROUND('Toll Bridges'!$I$30*(1+'Toll Roads'!$I$35)^(AE3-'Toll Bridges'!$I$32),-2)","v":0},{"$f":"ROUND('Toll Bridges'!$I$30*(1+'Toll Roads'!$I$35)^(AF3-'Toll Bridges'!$I$32),-2)","v":0},{"$f":"ROUND('Toll Bridges'!$I$30*(1+'Toll Roads'!$I$35)^(AG3-'Toll Bridges'!$I$32),-2)","v":0},{"$f":"ROUND('Toll Bridges'!$I$30*(1+'Toll Roads'!$I$35)^(AH3-'Toll Bridges'!$I$32),-2)","v":0},{"$f":"ROUND('Toll Bridges'!$I$30*(1+'Toll Roads'!$I$35)^(AI3-'Toll Bridges'!$I$32),-2)","v":0},{"$f":"ROUND('Toll Bridges'!$I$30*(1+'Toll Roads'!$I$35)^(AJ3-'Toll Bridges'!$I$32),-2)","v":0},{"$f":"ROUND('Toll Bridges'!$I$30*(1+'Toll Roads'!$I$35)^(AK3-'Toll Bridges'!$I$32),-2)","v":0},{"$f":"ROUND('Toll Bridges'!$I$30*(1+'Toll Roads'!$I$35)^(AL3-'Toll Bridges'!$I$32),-2)","v":0},{"$f":"ROUND('Toll Bridges'!$I$30*(1+'Toll Roads'!$I$35)^(AM3-'Toll Bridges'!$I$32),-2)","v":0},{"$f":"ROUND('Toll Bridges'!$I$30*(1+'Toll Roads'!$I$35)^(AN3-'Toll Bridges'!$I$32),-2)","v":0},{"$f":"ROUND('Toll Bridges'!$I$30*(1+'Toll Roads'!$I$35)^(AO3-'Toll Bridges'!$I$32),-2)","v":0},{"$f":"ROUND('Toll Bridges'!$I$30*(1+'Toll Roads'!$I$35)^(AP3-'Toll Bridges'!$I$32),-2)","v":0}]
[null,"Roadway Annual Maintenance Costs ($)",{"$f":"C23*'Toll Bridges'!$C$10*'Toll Bridges'!$C$11","v":0},{"$f":"D23*'Toll Bridges'!$C$10*'Toll Bridges'!$C$11","v":0},{"$f":"E23*'Toll Bridges'!$C$10*'Toll Bridges'!$C$11","v":0},{"$f":"F23*'Toll Bridges'!$C$10*'Toll Bridges'!$C$11","v":0},{"$f":"G23*'Toll Bridges'!$C$10*'Toll Bridges'!$C$11","v":0},{"$f":"H23*'Toll Bridges'!$C$10*'Toll Bridges'!$C$11","v":0},{"$f":"I23*'Toll Bridges'!$C$10*'Toll Bridges'!$C$11","v":0},{"$f":"J23*'Toll Bridges'!$C$10*'Toll Bridges'!$C$11","v":0},{"$f":"K23*'Toll Bridges'!$C$10*'Toll Bridges'!$C$11","v":0},{"$f":"L23*'Toll Bridges'!$C$10*'Toll Bridges'!$C$11","v":0},{"$f":"M23*'Toll Bridges'!$C$10*'Toll Bridges'!$C$11","v":0},{"$f":"N23*'Toll Bridges'!$C$10*'Toll Bridges'!$C$11","v":0},{"$f":"O23*'Toll Bridges'!$C$10*'Toll Bridges'!$C$11","v":0},{"$f":"P23*'Toll Bridges'!$C$10*'Toll Bridges'!$C$11","v":0},{"$f":"Q23*'Toll Bridges'!$C$10*'Toll Bridges'!$C$11","v":0},{"$f":"R23*'Toll Bridges'!$C$10*'Toll Bridges'!$C$11","v":0},{"$f":"S23*'Toll Bridges'!$C$10*'Toll Bridges'!$C$11","v":0},{"$f":"T23*'Toll Bridges'!$C$10*'Toll Bridges'!$C$11","v":0},{"$f":"U23*'Toll Bridges'!$C$10*'Toll Bridges'!$C$11","v":0},{"$f":"V23*'Toll Bridges'!$C$10*'Toll Bridges'!$C$11","v":0},{"$f":"W23*'Toll Bridges'!$C$10*'Toll Bridges'!$C$11","v":0},{"$f":"X23*'Toll Bridges'!$C$10*'Toll Bridges'!$C$11","v":0},{"$f":"Y23*'Toll Bridges'!$C$10*'Toll Bridges'!$C$11","v":0},{"$f":"Z23*'Toll Bridges'!$C$10*'Toll Bridges'!$C$11","v":0},{"$f":"AA23*'Toll Bridges'!$C$10*'Toll Bridges'!$C$11","v":0},{"$f":"AB23*'Toll Bridges'!$C$10*'Toll Bridges'!$C$11","v":0},{"$f":"AC23*'Toll Bridges'!$C$10*'Toll Bridges'!$C$11","v":0},{"$f":"AD23*'Toll Bridges'!$C$10*'Toll Bridges'!$C$11","v":0},{"$f":"AE23*'Toll Bridges'!$C$10*'Toll Bridges'!$C$11","v":0},{"$f":"AF23*'Toll Bridges'!$C$10*'Toll Bridges'!$C$11","v":0},{"$f":"AG23*'Toll Bridges'!$C$10*'Toll Bridges'!$C$11","v":0},{"$f":"AH23*'Toll Bridges'!$C$10*'Toll Bridges'!$C$11","v":0},{"$f":"AI23*'Toll Bridges'!$C$10*'Toll Bridges'!$C$11","v":0},{"$f":"AJ23*'Toll Bridges'!$C$10*'Toll Bridges'!$C$11","v":0},{"$f":"AK23*'Toll Bridges'!$C$10*'Toll Bridges'!$C$11","v":0},{"$f":"AL23*'Toll Bridges'!$C$10*'Toll Bridges'!$C$11","v":0},{"$f":"AM23*'Toll Bridges'!$C$10*'Toll Bridges'!$C$11","v":0},{"$f":"AN23*'Toll Bridges'!$C$10*'Toll Bridges'!$C$11","v":0},{"$f":"AO23*'Toll Bridges'!$C$10*'Toll Bridges'!$C$11","v":0},{"$f":"AP23*'Toll Bridges'!$C$10*'Toll Bridges'!$C$11","v":0}]
[null,"Toll System Maint. Costs",{"$f":"('Assumptions Tab'!$E$50*'Toll Bridges'!$C$10*'Toll Bridges'!$C$11)*(1+'Toll Bridges'!$I$33)^(C3-'Assumptions Tab'!$E$51)","v":0},{"$f":"('Assumptions Tab'!$E$50*'Toll Bridges'!$C$10*'Toll Bridges'!$C$11)*(1+'Toll Bridges'!$I$33)^(D3-'Assumptions Tab'!$E$51)","v":0},{"$f":"('Assumptions Tab'!$E$50*'Toll Bridges'!$C$10*'Toll Bridges'!$C$11)*(1+'Toll Bridges'!$I$33)^(E3-'Assumptions Tab'!$E$51)","v":0},{"$f":"('Assumptions Tab'!$E$50*'Toll Bridges'!$C$10*'Toll Bridges'!$C$11)*(1+'Toll Bridges'!$I$33)^(F3-'Assumptions Tab'!$E$51)","v":0},{"$f":"('Assumptions Tab'!$E$50*'Toll Bridges'!$C$10*'Toll Bridges'!$C$11)*(1+'Toll Bridges'!$I$33)^(G3-'Assumptions Tab'!$E$51)","v":0},{"$f":"('Assumptions Tab'!$E$50*'Toll Bridges'!$C$10*'Toll Bridges'!$C$11)*(1+'Toll Bridges'!$I$33)^(H3-'Assumptions Tab'!$E$51)","v":0},{"$f":"('Assumptions Tab'!$E$50*'Toll Bridges'!$C$10*'Toll Bridges'!$C$11)*(1+'Toll Bridges'!$I$33)^(I3-'Assumptions Tab'!$E$51)","v":0},{"$f":"('Assumptions Tab'!$E$50*'Toll Bridges'!$C$10*'Toll Bridges'!$C$11)*(1+'Toll Bridges'!$I$33)^(J3-'Assumptions Tab'!$E$51)","v":0},{"$f":"('Assumptions Tab'!$E$50*'Toll Bridges'!$C$10*'Toll Bridges'!$C$11)*(1+'Toll Bridges'!$I$33)^(K3-'Assumptions Tab'!$E$51)","v":0},{"$f":"('Assumptions Tab'!$E$50*'Toll Bridges'!$C$10*'Toll Bridges'!$C$11)*(1+'Toll Bridges'!$I$33)^(L3-'Assumptions Tab'!$E$51)","v":0},{"$f":"('Assumptions Tab'!$E$50*'Toll Bridges'!$C$10*'Toll Bridges'!$C$11)*(1+'Toll Bridges'!$I$33)^(M3-'Assumptions Tab'!$E$51)","v":0},{"$f":"('Assumptions Tab'!$E$50*'Toll Bridges'!$C$10*'Toll Bridges'!$C$11)*(1+'Toll Bridges'!$I$33)^(N3-'Assumptions Tab'!$E$51)","v":0},{"$f":"('Assumptions Tab'!$E$50*'Toll Bridges'!$C$10*'Toll Bridges'!$C$11)*(1+'Toll Bridges'!$I$33)^(O3-'Assumptions Tab'!$E$51)","v":0},{"$f":"('Assumptions Tab'!$E$50*'Toll Bridges'!$C$10*'Toll Bridges'!$C$11)*(1+'Toll Bridges'!$I$33)^(P3-'Assumptions Tab'!$E$51)","v":0},{"$f":"('Assumptions Tab'!$E$50*'Toll Bridges'!$C$10*'Toll Bridges'!$C$11)*(1+'Toll Bridges'!$I$33)^(Q3-'Assumptions Tab'!$E$51)","v":0},{"$f":"('Assumptions Tab'!$E$50*'Toll Bridges'!$C$10*'Toll Bridges'!$C$11)*(1+'Toll Bridges'!$I$33)^(R3-'Assumptions Tab'!$E$51)","v":0},{"$f":"('Assumptions Tab'!$E$50*'Toll Bridges'!$C$10*'Toll Bridges'!$C$11)*(1+'Toll Bridges'!$I$33)^(S3-'Assumptions Tab'!$E$51)","v":0},{"$f":"('Assumptions Tab'!$E$50*'Toll Bridges'!$C$10*'Toll Bridges'!$C$11)*(1+'Toll Bridges'!$I$33)^(T3-'Assumptions Tab'!$E$51)","v":0},{"$f":"('Assumptions Tab'!$E$50*'Toll Bridges'!$C$10*'Toll Bridges'!$C$11)*(1+'Toll Bridges'!$I$33)^(U3-'Assumptions Tab'!$E$51)","v":0},{"$f":"('Assumptions Tab'!$E$50*'Toll Bridges'!$C$10*'Toll Bridges'!$C$11)*(1+'Toll Bridges'!$I$33)^(V3-'Assumptions Tab'!$E$51)","v":0},{"$f":"('Assumptions Tab'!$E$50*'Toll Bridges'!$C$10*'Toll Bridges'!$C$11)*(1+'Toll Bridges'!$I$33)^(W3-'Assumptions Tab'!$E$51)","v":0},{"$f":"('Assumptions Tab'!$E$50*'Toll Bridges'!$C$10*'Toll Bridges'!$C$11)*(1+'Toll Bridges'!$I$33)^(X3-'Assumptions Tab'!$E$51)","v":0},{"$f":"('Assumptions Tab'!$E$50*'Toll Bridges'!$C$10*'Toll Bridges'!$C$11)*(1+'Toll Bridges'!$I$33)^(Y3-'Assumptions Tab'!$E$51)","v":0},{"$f":"('Assumptions Tab'!$E$50*'Toll Bridges'!$C$10*'Toll Bridges'!$C$11)*(1+'Toll Bridges'!$I$33)^(Z3-'Assumptions Tab'!$E$51)","v":0},{"$f":"('Assumptions Tab'!$E$50*'Toll Bridges'!$C$10*'Toll Bridges'!$C$11)*(1+'Toll Bridges'!$I$33)^(AA3-'Assumptions Tab'!$E$51)","v":0},{"$f":"('Assumptions Tab'!$E$50*'Toll Bridges'!$C$10*'Toll Bridges'!$C$11)*(1+'Toll Bridges'!$I$33)^(AB3-'Assumptions Tab'!$E$51)","v":0},{"$f":"('Assumptions Tab'!$E$50*'Toll Bridges'!$C$10*'Toll Bridges'!$C$11)*(1+'Toll Bridges'!$I$33)^(AC3-'Assumptions Tab'!$E$51)","v":0},{"$f":"('Assumptions Tab'!$E$50*'Toll Bridges'!$C$10*'Toll Bridges'!$C$11)*(1+'Toll Bridges'!$I$33)^(AD3-'Assumptions Tab'!$E$51)","v":0},{"$f":"('Assumptions Tab'!$E$50*'Toll Bridges'!$C$10*'Toll Bridges'!$C$11)*(1+'Toll Bridges'!$I$33)^(AE3-'Assumptions Tab'!$E$51)","v":0},{"$f":"('Assumptions Tab'!$E$50*'Toll Bridges'!$C$10*'Toll Bridges'!$C$11)*(1+'Toll Bridges'!$I$33)^(AF3-'Assumptions Tab'!$E$51)","v":0},{"$f":"('Assumptions Tab'!$E$50*'Toll Bridges'!$C$10*'Toll Bridges'!$C$11)*(1+'Toll Bridges'!$I$33)^(AG3-'Assumptions Tab'!$E$51)","v":0},{"$f":"('Assumptions Tab'!$E$50*'Toll Bridges'!$C$10*'Toll Bridges'!$C$11)*(1+'Toll Bridges'!$I$33)^(AH3-'Assumptions Tab'!$E$51)","v":0},{"$f":"('Assumptions Tab'!$E$50*'Toll Bridges'!$C$10*'Toll Bridges'!$C$11)*(1+'Toll Bridges'!$I$33)^(AI3-'Assumptions Tab'!$E$51)","v":0},{"$f":"('Assumptions Tab'!$E$50*'Toll Bridges'!$C$10*'Toll Bridges'!$C$11)*(1+'Toll Bridges'!$I$33)^(AJ3-'Assumptions Tab'!$E$51)","v":0},{"$f":"('Assumptions Tab'!$E$50*'Toll Bridges'!$C$10*'Toll Bridges'!$C$11)*(1+'Toll Bridges'!$I$33)^(AK3-'Assumptions Tab'!$E$51)","v":0},{"$f":"('Assumptions Tab'!$E$50*'Toll Bridges'!$C$10*'Toll Bridges'!$C$11)*(1+'Toll Bridges'!$I$33)^(AL3-'Assumptions Tab'!$E$51)","v":0},{"$f":"('Assumptions Tab'!$E$50*'Toll Bridges'!$C$10*'Toll Bridges'!$C$11)*(1+'Toll Bridges'!$I$33)^(AM3-'Assumptions Tab'!$E$51)","v":0},{"$f":"('Assumptions Tab'!$E$50*'Toll Bridges'!$C$10*'Toll Bridges'!$C$11)*(1+'Toll Bridges'!$I$33)^(AN3-'Assumptions Tab'!$E$51)","v":0},{"$f":"('Assumptions Tab'!$E$50*'Toll Bridges'!$C$10*'Toll Bridges'!$C$11)*(1+'Toll Bridges'!$I$33)^(AO3-'Assumptions Tab'!$E$51)","v":0},{"$f":"('Assumptions Tab'!$E$50*'Toll Bridges'!$C$10*'Toll Bridges'!$C$11)*(1+'Toll Bridges'!$I$33)^(AP3-'Assumptions Tab'!$E$51)","v":0}]
[null,"Toll R&R",{"$f":"('Assumptions Tab'!$E$46*'Toll Bridges'!$C$10*'Toll Bridges'!$C$11)*(1+'Toll Bridges'!$I$33)^('Bridge Calcs #2'!C3-'Assumptions Tab'!$E$47)","v":0},{"$f":"('Assumptions Tab'!$E$46*'Toll Bridges'!$C$10*'Toll Bridges'!$C$11)*(1+'Toll Bridges'!$I$33)^('Bridge Calcs #2'!D3-'Assumptions Tab'!$E$47)","v":0},{"$f":"('Assumptions Tab'!$E$46*'Toll Bridges'!$C$10*'Toll Bridges'!$C$11)*(1+'Toll Bridges'!$I$33)^('Bridge Calcs #2'!E3-'Assumptions Tab'!$E$47)","v":0},{"$f":"('Assumptions Tab'!$E$46*'Toll Bridges'!$C$10*'Toll Bridges'!$C$11)*(1+'Toll Bridges'!$I$33)^('Bridge Calcs #2'!F3-'Assumptions Tab'!$E$47)","v":0},{"$f":"('Assumptions Tab'!$E$46*'Toll Bridges'!$C$10*'Toll Bridges'!$C$11)*(1+'Toll Bridges'!$I$33)^('Bridge Calcs #2'!G3-'Assumptions Tab'!$E$47)","v":0},{"$f":"('Assumptions Tab'!$E$46*'Toll Bridges'!$C$10*'Toll Bridges'!$C$11)*(1+'Toll Bridges'!$I$33)^('Bridge Calcs #2'!H3-'Assumptions Tab'!$E$47)","v":0},{"$f":"('Assumptions Tab'!$E$46*'Toll Bridges'!$C$10*'Toll Bridges'!$C$11)*(1+'Toll Bridges'!$I$33)^('Bridge Calcs #2'!I3-'Assumptions Tab'!$E$47)","v":0},{"$f":"('Assumptions Tab'!$E$46*'Toll Bridges'!$C$10*'Toll Bridges'!$C$11)*(1+'Toll Bridges'!$I$33)^('Bridge Calcs #2'!J3-'Assumptions Tab'!$E$47)","v":0},{"$f":"('Assumptions Tab'!$E$46*'Toll Bridges'!$C$10*'Toll Bridges'!$C$11)*(1+'Toll Bridges'!$I$33)^('Bridge Calcs #2'!K3-'Assumptions Tab'!$E$47)","v":0},{"$f":"('Assumptions Tab'!$E$46*'Toll Bridges'!$C$10*'Toll Bridges'!$C$11)*(1+'Toll Bridges'!$I$33)^('Bridge Calcs #2'!L3-'Assumptions Tab'!$E$47)","v":0},{"$f":"('Assumptions Tab'!$E$46*'Toll Bridges'!$C$10*'Toll Bridges'!$C$11)*(1+'Toll Bridges'!$I$33)^('Bridge Calcs #2'!M3-'Assumptions Tab'!$E$47)","v":0},{"$f":"('Assumptions Tab'!$E$46*'Toll Bridges'!$C$10*'Toll Bridges'!$C$11)*(1+'Toll Bridges'!$I$33)^('Bridge Calcs #2'!N3-'Assumptions Tab'!$E$47)","v":0},{"$f":"('Assumptions Tab'!$E$46*'Toll Bridges'!$C$10*'Toll Bridges'!$C$11)*(1+'Toll Bridges'!$I$33)^('Bridge Calcs #2'!O3-'Assumptions Tab'!$E$47)","v":0},{"$f":"('Assumptions Tab'!$E$46*'Toll Bridges'!$C$10*'Toll Bridges'!$C$11)*(1+'Toll Bridges'!$I$33)^('Bridge Calcs #2'!P3-'Assumptions Tab'!$E$47)","v":0},{"$f":"('Assumptions Tab'!$E$46*'Toll Bridges'!$C$10*'Toll Bridges'!$C$11)*(1+'Toll Bridges'!$I$33)^('Bridge Calcs #2'!Q3-'Assumptions Tab'!$E$47)","v":0},{"$f":"('Assumptions Tab'!$E$46*'Toll Bridges'!$C$10*'Toll Bridges'!$C$11)*(1+'Toll Bridges'!$I$33)^('Bridge Calcs #2'!R3-'Assumptions Tab'!$E$47)","v":0},{"$f":"('Assumptions Tab'!$E$46*'Toll Bridges'!$C$10*'Toll Bridges'!$C$11)*(1+'Toll Bridges'!$I$33)^('Bridge Calcs #2'!S3-'Assumptions Tab'!$E$47)","v":0},{"$f":"('Assumptions Tab'!$E$46*'Toll Bridges'!$C$10*'Toll Bridges'!$C$11)*(1+'Toll Bridges'!$I$33)^('Bridge Calcs #2'!T3-'Assumptions Tab'!$E$47)","v":0},{"$f":"('Assumptions Tab'!$E$46*'Toll Bridges'!$C$10*'Toll Bridges'!$C$11)*(1+'Toll Bridges'!$I$33)^('Bridge Calcs #2'!U3-'Assumptions Tab'!$E$47)","v":0},{"$f":"('Assumptions Tab'!$E$46*'Toll Bridges'!$C$10*'Toll Bridges'!$C$11)*(1+'Toll Bridges'!$I$33)^('Bridge Calcs #2'!V3-'Assumptions Tab'!$E$47)","v":0},{"$f":"('Assumptions Tab'!$E$46*'Toll Bridges'!$C$10*'Toll Bridges'!$C$11)*(1+'Toll Bridges'!$I$33)^('Bridge Calcs #2'!W3-'Assumptions Tab'!$E$47)","v":0},{"$f":"('Assumptions Tab'!$E$46*'Toll Bridges'!$C$10*'Toll Bridges'!$C$11)*(1+'Toll Bridges'!$I$33)^('Bridge Calcs #2'!X3-'Assumptions Tab'!$E$47)","v":0},{"$f":"('Assumptions Tab'!$E$46*'Toll Bridges'!$C$10*'Toll Bridges'!$C$11)*(1+'Toll Bridges'!$I$33)^('Bridge Calcs #2'!Y3-'Assumptions Tab'!$E$47)","v":0},{"$f":"('Assumptions Tab'!$E$46*'Toll Bridges'!$C$10*'Toll Bridges'!$C$11)*(1+'Toll Bridges'!$I$33)^('Bridge Calcs #2'!Z3-'Assumptions Tab'!$E$47)","v":0},{"$f":"('Assumptions Tab'!$E$46*'Toll Bridges'!$C$10*'Toll Bridges'!$C$11)*(1+'Toll Bridges'!$I$33)^('Bridge Calcs #2'!AA3-'Assumptions Tab'!$E$47)","v":0},{"$f":"('Assumptions Tab'!$E$46*'Toll Bridges'!$C$10*'Toll Bridges'!$C$11)*(1+'Toll Bridges'!$I$33)^('Bridge Calcs #2'!AB3-'Assumptions Tab'!$E$47)","v":0},{"$f":"('Assumptions Tab'!$E$46*'Toll Bridges'!$C$10*'Toll Bridges'!$C$11)*(1+'Toll Bridges'!$I$33)^('Bridge Calcs #2'!AC3-'Assumptions Tab'!$E$47)","v":0},{"$f":"('Assumptions Tab'!$E$46*'Toll Bridges'!$C$10*'Toll Bridges'!$C$11)*(1+'Toll Bridges'!$I$33)^('Bridge Calcs #2'!AD3-'Assumptions Tab'!$E$47)","v":0},{"$f":"('Assumptions Tab'!$E$46*'Toll Bridges'!$C$10*'Toll Bridges'!$C$11)*(1+'Toll Bridges'!$I$33)^('Bridge Calcs #2'!AE3-'Assumptions Tab'!$E$47)","v":0},{"$f":"('Assumptions Tab'!$E$46*'Toll Bridges'!$C$10*'Toll Bridges'!$C$11)*(1+'Toll Bridges'!$I$33)^('Bridge Calcs #2'!AF3-'Assumptions Tab'!$E$47)","v":0},{"$f":"('Assumptions Tab'!$E$46*'Toll Bridges'!$C$10*'Toll Bridges'!$C$11)*(1+'Toll Bridges'!$I$33)^('Bridge Calcs #2'!AG3-'Assumptions Tab'!$E$47)","v":0},{"$f":"('Assumptions Tab'!$E$46*'Toll Bridges'!$C$10*'Toll Bridges'!$C$11)*(1+'Toll Bridges'!$I$33)^('Bridge Calcs #2'!AH3-'Assumptions Tab'!$E$47)","v":0},{"$f":"('Assumptions Tab'!$E$46*'Toll Bridges'!$C$10*'Toll Bridges'!$C$11)*(1+'Toll Bridges'!$I$33)^('Bridge Calcs #2'!AI3-'Assumptions Tab'!$E$47)","v":0},{"$f":"('Assumptions Tab'!$E$46*'Toll Bridges'!$C$10*'Toll Bridges'!$C$11)*(1+'Toll Bridges'!$I$33)^('Bridge Calcs #2'!AJ3-'Assumptions Tab'!$E$47)","v":0},{"$f":"('Assumptions Tab'!$E$46*'Toll Bridges'!$C$10*'Toll Bridges'!$C$11)*(1+'Toll Bridges'!$I$33)^('Bridge Calcs #2'!AK3-'Assumptions Tab'!$E$47)","v":0},{"$f":"('Assumptions Tab'!$E$46*'Toll Bridges'!$C$10*'Toll Bridges'!$C$11)*(1+'Toll Bridges'!$I$33)^('Bridge Calcs #2'!AL3-'Assumptions Tab'!$E$47)","v":0},{"$f":"('Assumptions Tab'!$E$46*'Toll Bridges'!$C$10*'Toll Bridges'!$C$11)*(1+'Toll Bridges'!$I$33)^('Bridge Calcs #2'!AM3-'Assumptions Tab'!$E$47)","v":0},{"$f":"('Assumptions Tab'!$E$46*'Toll Bridges'!$C$10*'Toll Bridges'!$C$11)*(1+'Toll Bridges'!$I$33)^('Bridge Calcs #2'!AN3-'Assumptions Tab'!$E$47)","v":0},{"$f":"('Assumptions Tab'!$E$46*'Toll Bridges'!$C$10*'Toll Bridges'!$C$11)*(1+'Toll Bridges'!$I$33)^('Bridge Calcs #2'!AO3-'Assumptions Tab'!$E$47)","v":0},{"$f":"('Assumptions Tab'!$E$46*'Toll Bridges'!$C$10*'Toll Bridges'!$C$11)*(1+'Toll Bridges'!$I$33)^('Bridge Calcs #2'!AP3-'Assumptions Tab'!$E$47)","v":0}]
[null,"Credit Card Fees ($)",{"$f":"'Bridge_Calcs #1'!C35*'Assumptions Tab'!$E$54*'Assumptions Tab'!$E$55","v":{"$error":"#DIV/0!"}},{"$f":"'Bridge_Calcs #1'!D35*'Assumptions Tab'!$E$54*'Assumptions Tab'!$E$55","v":{"$error":"#DIV/0!"}},{"$f":"'Bridge_Calcs #1'!E35*'Assumptions Tab'!$E$54*'Assumptions Tab'!$E$55","v":{"$error":"#DIV/0!"}},{"$f":"'Bridge_Calcs #1'!F35*'Assumptions Tab'!$E$54*'Assumptions Tab'!$E$55","v":{"$error":"#DIV/0!"}},{"$f":"'Bridge_Calcs #1'!G35*'Assumptions Tab'!$E$54*'Assumptions Tab'!$E$55","v":{"$error":"#DIV/0!"}},{"$f":"'Bridge_Calcs #1'!H35*'Assumptions Tab'!$E$54*'Assumptions Tab'!$E$55","v":{"$error":"#DIV/0!"}},{"$f":"'Bridge_Calcs #1'!I35*'Assumptions Tab'!$E$54*'Assumptions Tab'!$E$55","v":{"$error":"#DIV/0!"}},{"$f":"'Bridge_Calcs #1'!J35*'Assumptions Tab'!$E$54*'Assumptions Tab'!$E$55","v":{"$error":"#DIV/0!"}},{"$f":"'Bridge_Calcs #1'!K35*'Assumptions Tab'!$E$54*'Assumptions Tab'!$E$55","v":{"$error":"#DIV/0!"}},{"$f":"'Bridge_Calcs #1'!L35*'Assumptions Tab'!$E$54*'Assumptions Tab'!$E$55","v":{"$error":"#DIV/0!"}},{"$f":"'Bridge_Calcs #1'!M35*'Assumptions Tab'!$E$54*'Assumptions Tab'!$E$55","v":{"$error":"#DIV/0!"}},{"$f":"'Bridge_Calcs #1'!N35*'Assumptions Tab'!$E$54*'Assumptions Tab'!$E$55","v":{"$error":"#DIV/0!"}},{"$f":"'Bridge_Calcs #1'!O35*'Assumptions Tab'!$E$54*'Assumptions Tab'!$E$55","v":{"$error":"#DIV/0!"}},{"$f":"'Bridge_Calcs #1'!P35*'Assumptions Tab'!$E$54*'Assumptions Tab'!$E$55","v":{"$error":"#DIV/0!"}},{"$f":"'Bridge_Calcs #1'!Q35*'Assumptions Tab'!$E$54*'Assumptions Tab'!$E$55","v":{"$error":"#DIV/0!"}},{"$f":"'Bridge_Calcs #1'!R35*'Assumptions Tab'!$E$54*'Assumptions Tab'!$E$55","v":{"$error":"#DIV/0!"}},{"$f":"'Bridge_Calcs #1'!S35*'Assumptions Tab'!$E$54*'Assumptions Tab'!$E$55","v":{"$error":"#DIV/0!"}},{"$f":"'Bridge_Calcs #1'!T35*'Assumptions Tab'!$E$54*'Assumptions Tab'!$E$55","v":{"$error":"#DIV/0!"}},{"$f":"'Bridge_Calcs #1'!U35*'Assumptions Tab'!$E$54*'Assumptions Tab'!$E$55","v":{"$error":"#DIV/0!"}},{"$f":"'Bridge_Calcs #1'!V35*'Assumptions Tab'!$E$54*'Assumptions Tab'!$E$55","v":{"$error":"#DIV/0!"}},{"$f":"'Bridge_Calcs #1'!W35*'Assumptions Tab'!$E$54*'Assumptions Tab'!$E$55","v":{"$error":"#DIV/0!"}},{"$f":"'Bridge_Calcs #1'!X35*'Assumptions Tab'!$E$54*'Assumptions Tab'!$E$55","v":{"$error":"#DIV/0!"}},{"$f":"'Bridge_Calcs #1'!Y35*'Assumptions Tab'!$E$54*'Assumptions Tab'!$E$55","v":{"$error":"#DIV/0!"}},{"$f":"'Bridge_Calcs #1'!Z35*'Assumptions Tab'!$E$54*'Assumptions Tab'!$E$55","v":{"$error":"#DIV/0!"}},{"$f":"'Bridge_Calcs #1'!AA35*'Assumptions Tab'!$E$54*'Assumptions Tab'!$E$55","v":{"$error":"#DIV/0!"}},{"$f":"'Bridge_Calcs #1'!AB35*'Assumptions Tab'!$E$54*'Assumptions Tab'!$E$55","v":{"$error":"#DIV/0!"}},{"$f":"'Bridge_Calcs #1'!AC35*'Assumptions Tab'!$E$54*'Assumptions Tab'!$E$55","v":{"$error":"#DIV/0!"}},{"$f":"'Bridge_Calcs #1'!AD35*'Assumptions Tab'!$E$54*'Assumptions Tab'!$E$55","v":{"$error":"#DIV/0!"}},{"$f":"'Bridge_Calcs #1'!AE35*'Assumptions Tab'!$E$54*'Assumptions Tab'!$E$55","v":{"$error":"#DIV/0!"}},{"$f":"'Bridge_Calcs #1'!AF35*'Assumptions Tab'!$E$54*'Assumptions Tab'!$E$55","v":{"$error":"#DIV/0!"}},{"$f":"'Bridge_Calcs #1'!AG35*'Assumptions Tab'!$E$54*'Assumptions Tab'!$E$55","v":{"$error":"#DIV/0!"}},{"$f":"'Bridge_Calcs #1'!AH35*'Assumptions Tab'!$E$54*'Assumptions Tab'!$E$55","v":{"$error":"#DIV/0!"}},{"$f":"'Bridge_Calcs #1'!AI35*'Assumptions Tab'!$E$54*'Assumptions Tab'!$E$55","v":{"$error":"#DIV/0!"}},{"$f":"'Bridge_Calcs #1'!AJ35*'Assumptions Tab'!$E$54*'Assumptions Tab'!$E$55","v":{"$error":"#DIV/0!"}},{"$f":"'Bridge_Calcs #1'!AK35*'Assumptions Tab'!$E$54*'Assumptions Tab'!$E$55","v":{"$error":"#DIV/0!"}},{"$f":"'Bridge_Calcs #1'!AL35*'Assumptions Tab'!$E$54*'Assumptions Tab'!$E$55","v":{"$error":"#DIV/0!"}},{"$f":"'Bridge_Calcs #1'!AM35*'Assumptions Tab'!$E$54*'Assumptions Tab'!$E$55","v":{"$error":"#DIV/0!"}},{"$f":"'Bridge_Calcs #1'!AN35*'Assumptions Tab'!$E$54*'Assumptions Tab'!$E$55","v":{"$error":"#DIV/0!"}},{"$f":"'Bridge_Calcs #1'!AO35*'Assumptions Tab'!$E$54*'Assumptions Tab'!$E$55","v":{"$error":"#DIV/0!"}},{"$f":"'Bridge_Calcs #1'!AP35*'Assumptions Tab'!$E$54*'Assumptions Tab'!$E$55","v":{"$error":"#DIV/0!"}}]
[null,"Total O&M Costs ($)",{"$f":"C19+C20+C22+C25+C27+C26+C24","v":{"$error":"#DIV/0!"}},{"$f":"D19+D20+D22+D25+D27+D26+D24","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]

{"sheet":"Green_Calcs #1","index":15,"n_rows":96,"n_cols":42,"rows_kept":96,"cut":false,"hidden":true,"merged":[]}
[]
[null,"Revenue Analysis"]
[]
[null,"Annual Growth Rate - Opening to Design Year",{"$f":"GrowthPct_GT","v":{"$error":"#DIV/0!"}}]
[null,"Annual Growth Rate after Design Year",{"$f":"IF(C4/3>0.0075,0.0075,C4/3)","v":{"$error":"#DIV/0!"}}]
[]
[]
[null,"Traffic growth rate",{"$f":"(1+GrowthPct_GT)^(C11-$C$11)","v":{"$error":"#DIV/0!"}},{"$f":"IF(D11<=DesignYear_GT,(1+GrowthPct_GT)^(D11-$C$11),(1+$C$5)^(D11-DesignYear_GT))","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[]
[]
[1,null,{"$f":"'Toll Roads'!$I$8","v":0},{"$f":"C11+1","v":1},2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39]
[{"$f":"A11+1","v":2},"Baseline AADT",{"$f":"'Toll Roads'!$I$9","v":0},{"$f":"IF(D11<=DesignYear_GT,$C$12*D8,HLOOKUP(DesignYear_GT,$C$11:$AP$12,2,FALSE)*D8)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[{"$f":"A12+1","v":3},"AADT Cars",{"$f":"C12-C14","v":0},{"$f":"D12-D14","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[4,"AADT Trucks",{"$f":"C12*'Toll Roads'!$I$13","v":0},{"$f":"D12*'Toll Roads'!$I$13","v":{"$error":"#DIV/0!"}},{"$f":"E12*'Toll Roads'!$I$13","v":{"$error":"#DIV/0!"}},{"$f":"F12*'Toll Roads'!$I$13","v":{"$error":"#DIV/0!"}},{"$f":"G12*'Toll Roads'!$I$13","v":{"$error":"#DIV/0!"}},{"$f":"H12*'Toll Roads'!$I$13","v":{"$error":"#DIV/0!"}},{"$f":"I12*'Toll Roads'!$I$13","v":{"$error":"#DIV/0!"}},{"$f":"J12*'Toll Roads'!$I$13","v":{"$error":"#DIV/0!"}},{"$f":"K12*'Toll Roads'!$I$13","v":{"$error":"#DIV/0!"}},{"$f":"L12*'Toll Roads'!$I$13","v":{"$error":"#DIV/0!"}},{"$f":"M12*'Toll Roads'!$I$13","v":{"$error":"#DIV/0!"}},{"$f":"N12*'Toll Roads'!$I$13","v":{"$error":"#DIV/0!"}},{"$f":"O12*'Toll Roads'!$I$13","v":{"$error":"#DIV/0!"}},{"$f":"P12*'Toll Roads'!$I$13","v":{"$error":"#DIV/0!"}},{"$f":"Q12*'Toll Roads'!$I$13","v":{"$error":"#DIV/0!"}},{"$f":"R12*'Toll Roads'!$I$13","v":{"$error":"#DIV/0!"}},{"$f":"S12*'Toll Roads'!$I$13","v":{"$error":"#DIV/0!"}},{"$f":"T12*'Toll Roads'!$I$13","v":{"$error":"#DIV/0!"}},{"$f":"U12*'Toll Roads'!$I$13","v":{"$error":"#DIV/0!"}},{"$f":"V12*'Toll Roads'!$I$13","v":{"$error":"#DIV/0!"}},{"$f":"W12*'Toll Roads'!$I$13","v":{"$error":"#DIV/0!"}},{"$f":"X12*'Toll Roads'!$I$13","v":{"$error":"#DIV/0!"}},{"$f":"Y12*'Toll Roads'!$I$13","v":{"$error":"#DIV/0!"}},{"$f":"Z12*'Toll Roads'!$I$13","v":{"$error":"#DIV/0!"}},{"$f":"AA12*'Toll Roads'!$I$13","v":{"$error":"#DIV/0!"}},{"$f":"AB12*'Toll Roads'!$I$13","v":{"$error":"#DIV/0!"}},{"$f":"AC12*'Toll Roads'!$I$13","v":{"$error":"#DIV/0!"}},{"$f":"AD12*'Toll Roads'!$I$13","v":{"$error":"#DIV/0!"}},{"$f":"AE12*'Toll Roads'!$I$13","v":{"$error":"#DIV/0!"}},{"$f":"AF12*'Toll Roads'!$I$13","v":{"$error":"#DIV/0!"}},{"$f":"AG12*'Toll Roads'!$I$13","v":{"$error":"#DIV/0!"}},{"$f":"AH12*'Toll Roads'!$I$13","v":{"$error":"#DIV/0!"}},{"$f":"AI12*'Toll Roads'!$I$13","v":{"$error":"#DIV/0!"}},{"$f":"AJ12*'Toll Roads'!$I$13","v":{"$error":"#DIV/0!"}},{"$f":"AK12*'Toll Roads'!$I$13","v":{"$error":"#DIV/0!"}},{"$f":"AL12*'Toll Roads'!$I$13","v":{"$error":"#DIV/0!"}},{"$f":"AM12*'Toll Roads'!$I$13","v":{"$error":"#DIV/0!"}},{"$f":"AN12*'Toll Roads'!$I$13","v":{"$error":"#DIV/0!"}},{"$f":"AO12*'Toll Roads'!$I$13","v":{"$error":"#DIV/0!"}},{"$f":"AP12*'Toll Roads'!$I$13","v":{"$error":"#DIV/0!"}}]
[5,"Toll Share - Autos",{"$f":"1/(1+EXP($C$48*$C$52+$C$49*$C$51+$C$50))","v":0.50349994283445376},0.50349994283445376,0.50349994283445376,0.50349994283445376,0.50349994283445376,0.50349994283445376,0.50349994283445376,0.50349994283445376,0.50349994283445376,0.50349994283445376,0.50349994283445376,0.50349994283445376,0.50349994283445376,0.50349994283445376,0.50349994283445376,0.50349994283445376,0.50349994283445376,0.50349994283445376,0.50349994283445376,0.50349994283445376,0.50349994283445376,0.50349994283445376,0.50349994283445376,0.50349994283445376,0.50349994283445376,0.50349994283445376,0.50349994283445376,0.50349994283445376,0.50349994283445376,0.50349994283445376,0.50349994283445376,0.50349994283445376,0.50349994283445376,0.50349994283445376,0.50349994283445376,0.50349994283445376,0.50349994283445376,0.50349994283445376,0.50349994283445376,0.50349994283445376]
[6,"Toll Share - Trucks",{"$f":"1/(1+EXP($D$48*$D$52+$D$49*$D$51+$D$50))","v":0.40612689706585731},0.40612689706585731,0.40612689706585731,0.40612689706585731,0.40612689706585731,0.40612689706585731,0.40612689706585731,0.40612689706585731,0.40612689706585731,0.40612689706585731,0.40612689706585731,0.40612689706585731,0.40612689706585731,0.40612689706585731,0.40612689706585731,0.40612689706585731,0.40612689706585731,0.40612689706585731,0.40612689706585731,0.40612689706585731,0.40612689706585731,0.40612689706585731,0.40612689706585731,0.40612689706585731,0.40612689706585731,0.40612689706585731,0.40612689706585731,0.40612689706585731,0.40612689706585731,0.40612689706585731,0.40612689706585731,0.40612689706585731,0.40612689706585731,0.40612689706585731,0.40612689706585731,0.40612689706585731,0.40612689706585731,0.40612689706585731,0.40612689706585731,0.40612689706585731]
[7,"AADT Autos (pre ramp-up)",{"$f":"C13*C15","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"G13*G15","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[8,"AADT Trucks (pre ramp-up)",0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"G14*G16","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[9,"Tolled AADT - Autos (post ramp-up) - Include violators",{"$f":"C17*VLOOKUP(C$11,'Assumptions Tab'!$T$156:$X$216,5,FALSE)","v":0},{"$f":"D17*VLOOKUP(D$11,'Assumptions Tab'!$T$156:$X$216,5,FALSE)","v":{"$error":"#DIV/0!"}},{"$f":"E17*VLOOKUP(E$11,'Assumptions Tab'!$T$156:$X$216,5,FALSE)","v":{"$error":"#DIV/0!"}},{"$f":"F17*VLOOKUP(F$11,'Assumptions Tab'!$T$156:$X$216,5,FALSE)","v":{"$error":"#DIV/0!"}},{"$f":"G17*VLOOKUP(G$11,'Assumptions Tab'!$T$156:$X$216,5,FALSE)","v":{"$error":"#DIV/0!"}},{"$f":"H17*VLOOKUP(H$11,'Assumptions Tab'!$T$156:$X$216,5,FALSE)","v":{"$error":"#DIV/0!"}},{"$f":"I17*VLOOKUP(I$11,'Assumptions Tab'!$T$156:$X$216,5,FALSE)","v":{"$error":"#DIV/0!"}},{"$f":"J17*VLOOKUP(J$11,'Assumptions Tab'!$T$156:$X$216,5,FALSE)","v":{"$error":"#DIV/0!"}},{"$f":"K17*VLOOKUP(K$11,'Assumptions Tab'!$T$156:$X$216,5,FALSE)","v":{"$error":"#DIV/0!"}},{"$f":"L17*VLOOKUP(L$11,'Assumptions Tab'!$T$156:$X$216,5,FALSE)","v":{"$error":"#DIV/0!"}},{"$f":"M17*VLOOKUP(M$11,'Assumptions Tab'!$T$156:$X$216,5,FALSE)","v":{"$error":"#DIV/0!"}},{"$f":"N17*VLOOKUP(N$11,'Assumptions Tab'!$T$156:$X$216,5,FALSE)","v":{"$error":"#DIV/0!"}},{"$f":"O17*VLOOKUP(O$11,'Assumptions Tab'!$T$156:$X$216,5,FALSE)","v":{"$error":"#DIV/0!"}},{"$f":"P17*VLOOKUP(P$11,'Assumptions Tab'!$T$156:$X$216,5,FALSE)","v":{"$error":"#DIV/0!"}},{"$f":"Q17*VLOOKUP(Q$11,'Assumptions Tab'!$T$156:$X$216,5,FALSE)","v":{"$error":"#DIV/0!"}},{"$f":"R17*VLOOKUP(R$11,'Assumptions Tab'!$T$156:$X$216,5,FALSE)","v":{"$error":"#DIV/0!"}},{"$f":"S17*VLOOKUP(S$11,'Assumptions Tab'!$T$156:$X$216,5,FALSE)","v":{"$error":"#DIV/0!"}},{"$f":"T17*VLOOKUP(T$11,'Assumptions Tab'!$T$156:$X$216,5,FALSE)","v":{"$error":"#DIV/0!"}},{"$f":"U17*VLOOKUP(U$11,'Assumptions Tab'!$T$156:$X$216,5,FALSE)","v":{"$error":"#DIV/0!"}},{"$f":"V17*VLOOKUP(V$11,'Assumptions Tab'!$T$156:$X$216,5,FALSE)","v":{"$error":"#DIV/0!"}},{"$f":"W17*VLOOKUP(W$11,'Assumptions Tab'!$T$156:$X$216,5,FALSE)","v":{"$error":"#DIV/0!"}},{"$f":"X17*VLOOKUP(X$11,'Assumptions Tab'!$T$156:$X$216,5,FALSE)","v":{"$error":"#DIV/0!"}},{"$f":"Y17*VLOOKUP(Y$11,'Assumptions Tab'!$T$156:$X$216,5,FALSE)","v":{"$error":"#DIV/0!"}},{"$f":"Z17*VLOOKUP(Z$11,'Assumptions Tab'!$T$156:$X$216,5,FALSE)","v":{"$error":"#DIV/0!"}},{"$f":"AA17*VLOOKUP(AA$11,'Assumptions Tab'!$T$156:$X$216,5,FALSE)","v":{"$error":"#DIV/0!"}},{"$f":"AB17*VLOOKUP(AB$11,'Assumptions Tab'!$T$156:$X$216,5,FALSE)","v":{"$error":"#DIV/0!"}},{"$f":"AC17*VLOOKUP(AC$11,'Assumptions Tab'!$T$156:$X$216,5,FALSE)","v":{"$error":"#DIV/0!"}},{"$f":"AD17*VLOOKUP(AD$11,'Assumptions Tab'!$T$156:$X$216,5,FALSE)","v":{"$error":"#DIV/0!"}},{"$f":"AE17*VLOOKUP(AE$11,'Assumptions Tab'!$T$156:$X$216,5,FALSE)","v":{"$error":"#DIV/0!"}},{"$f":"AF17*VLOOKUP(AF$11,'Assumptions Tab'!$T$156:$X$216,5,FALSE)","v":{"$error":"#DIV/0!"}},{"$f":"AG17*VLOOKUP(AG$11,'Assumptions Tab'!$T$156:$X$216,5,FALSE)","v":{"$error":"#DIV/0!"}},{"$f":"AH17*VLOOKUP(AH$11,'Assumptions Tab'!$T$156:$X$216,5,FALSE)","v":{"$error":"#DIV/0!"}},{"$f":"AI17*VLOOKUP(AI$11,'Assumptions Tab'!$T$156:$X$216,5,FALSE)","v":{"$error":"#DIV/0!"}},{"$f":"AJ17*VLOOKUP(AJ$11,'Assumptions Tab'!$T$156:$X$216,5,FALSE)","v":{"$error":"#DIV/0!"}},{"$f":"AK17*VLOOKUP(AK$11,'Assumptions Tab'!$T$156:$X$216,5,FALSE)","v":{"$error":"#DIV/0!"}},{"$f":"AL17*VLOOKUP(AL$11,'Assumptions Tab'!$T$156:$X$216,5,FALSE)","v":{"$error":"#DIV/0!"}},{"$f":"AM17*VLOOKUP(AM$11,'Assumptions Tab'!$T$156:$X$216,5,FALSE)","v":{"$error":"#DIV/0!"}},{"$f":"AN17*VLOOKUP(AN$11,'Assumptions Tab'!$T$156:$X$216,5,FALSE)","v":{"$error":"#DIV/0!"}},{"$f":"AO17*VLOOKUP(AO$11,'Assumptions Tab'!$T$156:$X$216,5,FALSE)","v":{"$error":"#DIV/0!"}},{"$f":"AP17*VLOOKUP(AP$11,'Assumptions Tab'!$T$156:$X$216,5,FALSE)","v":{"$error":"#DIV/0!"}}]
[10,"Tolled AADT - Trucks (post ramp-up) - Include violators",{"$f":"C18*VLOOKUP(C$11,'Assumptions Tab'!$T$156:$X$216,5,FALSE)","v":0},{"$f":"D18*VLOOKUP(D$11,'Assumptions Tab'!$T$156:$X$216,5,FALSE)","v":{"$error":"#DIV/0!"}},{"$f":"E18*VLOOKUP(E$11,'Assumptions Tab'!$T$156:$X$216,5,FALSE)","v":{"$error":"#DIV/0!"}},{"$f":"F18*VLOOKUP(F$11,'Assumptions Tab'!$T$156:$X$216,5,FALSE)","v":{"$error":"#DIV/0!"}},{"$f":"G18*VLOOKUP(G$11,'Assumptions Tab'!$T$156:$X$216,5,FALSE)","v":{"$error":"#DIV/0!"}},{"$f":"H18*VLOOKUP(H$11,'Assumptions Tab'!$T$156:$X$216,5,FALSE)","v":{"$error":"#DIV/0!"}},{"$f":"I18*VLOOKUP(I$11,'Assumptions Tab'!$T$156:$X$216,5,FALSE)","v":{"$error":"#DIV/0!"}},{"$f":"J18*VLOOKUP(J$11,'Assumptions Tab'!$T$156:$X$216,5,FALSE)","v":{"$error":"#DIV/0!"}},{"$f":"K18*VLOOKUP(K$11,'Assumptions Tab'!$T$156:$X$216,5,FALSE)","v":{"$error":"#DIV/0!"}},{"$f":"L18*VLOOKUP(L$11,'Assumptions Tab'!$T$156:$X$216,5,FALSE)","v":{"$error":"#DIV/0!"}},{"$f":"M18*VLOOKUP(M$11,'Assumptions Tab'!$T$156:$X$216,5,FALSE)","v":{"$error":"#DIV/0!"}},{"$f":"N18*VLOOKUP(N$11,'Assumptions Tab'!$T$156:$X$216,5,FALSE)","v":{"$error":"#DIV/0!"}},{"$f":"O18*VLOOKUP(O$11,'Assumptions Tab'!$T$156:$X$216,5,FALSE)","v":{"$error":"#DIV/0!"}},{"$f":"P18*VLOOKUP(P$11,'Assumptions Tab'!$T$156:$X$216,5,FALSE)","v":{"$error":"#DIV/0!"}},{"$f":"Q18*VLOOKUP(Q$11,'Assumptions Tab'!$T$156:$X$216,5,FALSE)","v":{"$error":"#DIV/0!"}},{"$f":"R18*VLOOKUP(R$11,'Assumptions Tab'!$T$156:$X$216,5,FALSE)","v":{"$error":"#DIV/0!"}},{"$f":"S18*VLOOKUP(S$11,'Assumptions Tab'!$T$156:$X$216,5,FALSE)","v":{"$error":"#DIV/0!"}},{"$f":"T18*VLOOKUP(T$11,'Assumptions Tab'!$T$156:$X$216,5,FALSE)","v":{"$error":"#DIV/0!"}},{"$f":"U18*VLOOKUP(U$11,'Assumptions Tab'!$T$156:$X$216,5,FALSE)","v":{"$error":"#DIV/0!"}},{"$f":"V18*VLOOKUP(V$11,'Assumptions Tab'!$T$156:$X$216,5,FALSE)","v":{"$error":"#DIV/0!"}},{"$f":"W18*VLOOKUP(W$11,'Assumptions Tab'!$T$156:$X$216,5,FALSE)","v":{"$error":"#DIV/0!"}},{"$f":"X18*VLOOKUP(X$11,'Assumptions Tab'!$T$156:$X$216,5,FALSE)","v":{"$error":"#DIV/0!"}},{"$f":"Y18*VLOOKUP(Y$11,'Assumptions Tab'!$T$156:$X$216,5,FALSE)","v":{"$error":"#DIV/0!"}},{"$f":"Z18*VLOOKUP(Z$11,'Assumptions Tab'!$T$156:$X$216,5,FALSE)","v":{"$error":"#DIV/0!"}},{"$f":"AA18*VLOOKUP(AA$11,'Assumptions Tab'!$T$156:$X$216,5,FALSE)","v":{"$error":"#DIV/0!"}},{"$f":"AB18*VLOOKUP(AB$11,'Assumptions Tab'!$T$156:$X$216,5,FALSE)","v":{"$error":"#DIV/0!"}},{"$f":"AC18*VLOOKUP(AC$11,'Assumptions Tab'!$T$156:$X$216,5,FALSE)","v":{"$error":"#DIV/0!"}},{"$f":"AD18*VLOOKUP(AD$11,'Assumptions Tab'!$T$156:$X$216,5,FALSE)","v":{"$error":"#DIV/0!"}},{"$f":"AE18*VLOOKUP(AE$11,'Assumptions Tab'!$T$156:$X$216,5,FALSE)","v":{"$error":"#DIV/0!"}},{"$f":"AF18*VLOOKUP(AF$11,'Assumptions Tab'!$T$156:$X$216,5,FALSE)","v":{"$error":"#DIV/0!"}},{"$f":"AG18*VLOOKUP(AG$11,'Assumptions Tab'!$T$156:$X$216,5,FALSE)","v":{"$error":"#DIV/0!"}},{"$f":"AH18*VLOOKUP(AH$11,'Assumptions Tab'!$T$156:$X$216,5,FALSE)","v":{"$error":"#DIV/0!"}},{"$f":"AI18*VLOOKUP(AI$11,'Assumptions Tab'!$T$156:$X$216,5,FALSE)","v":{"$error":"#DIV/0!"}},{"$f":"AJ18*VLOOKUP(AJ$11,'Assumptions Tab'!$T$156:$X$216,5,FALSE)","v":{"$error":"#DIV/0!"}},{"$f":"AK18*VLOOKUP(AK$11,'Assumptions Tab'!$T$156:$X$216,5,FALSE)","v":{"$error":"#DIV/0!"}},{"$f":"AL18*VLOOKUP(AL$11,'Assumptions Tab'!$T$156:$X$216,5,FALSE)","v":{"$error":"#DIV/0!"}},{"$f":"AM18*VLOOKUP(AM$11,'Assumptions Tab'!$T$156:$X$216,5,FALSE)","v":{"$error":"#DIV/0!"}},{"$f":"AN18*VLOOKUP(AN$11,'Assumptions Tab'!$T$156:$X$216,5,FALSE)","v":{"$error":"#DIV/0!"}},{"$f":"AO18*VLOOKUP(AO$11,'Assumptions Tab'!$T$156:$X$216,5,FALSE)","v":{"$error":"#DIV/0!"}},{"$f":"AP18*VLOOKUP(AP$11,'Assumptions Tab'!$T$156:$X$216,5,FALSE)","v":{"$error":"#DIV/0!"}}]
[11,"Paid Percent",{"$f":"1-VLOOKUP(C11,'Assumptions Tab'!$T$156:$X$216,4,FALSE)*(1-'Assumptions Tab'!$E$58)","v":0.91999999999999993},{"$f":"1-VLOOKUP(D11,'Assumptions Tab'!$T$156:$X$216,4,FALSE)*(1-'Assumptions Tab'!$E$58)","v":0.92399999999999993},{"$f":"1-VLOOKUP(E11,'Assumptions Tab'!$T$156:$X$216,4,FALSE)*(1-'Assumptions Tab'!$E$58)","v":0.92799999999999994},{"$f":"1-VLOOKUP(F11,'Assumptions Tab'!$T$156:$X$216,4,FALSE)*(1-'Assumptions Tab'!$E$58)","v":0.93199999999999994},{"$f":"1-VLOOKUP(G11,'Assumptions Tab'!$T$156:$X$216,4,FALSE)*(1-'Assumptions Tab'!$E$58)","v":0.93599999999999994},{"$f":"1-VLOOKUP(H11,'Assumptions Tab'!$T$156:$X$216,4,FALSE)*(1-'Assumptions Tab'!$E$58)","v":0.94},{"$f":"1-VLOOKUP(I11,'Assumptions Tab'!$T$156:$X$216,4,FALSE)*(1-'Assumptions Tab'!$E$58)","v":0.94399999999999995},{"$f":"1-VLOOKUP(J11,'Assumptions Tab'!$T$156:$X$216,4,FALSE)*(1-'Assumptions Tab'!$E$58)","v":0.94799999999999995},{"$f":"1-VLOOKUP(K11,'Assumptions Tab'!$T$156:$X$216,4,FALSE)*(1-'Assumptions Tab'!$E$58)","v":0.95199999999999996},{"$f":"1-VLOOKUP(L11,'Assumptions Tab'!$T$156:$X$216,4,FALSE)*(1-'Assumptions Tab'!$E$58)","v":0.95599999999999996},{"$f":"1-VLOOKUP(M11,'Assumptions Tab'!$T$156:$X$216,4,FALSE)*(1-'Assumptions Tab'!$E$58)","v":0.96},{"$f":"1-VLOOKUP(N11,'Assumptions Tab'!$T$156:$X$216,4,FALSE)*(1-'Assumptions Tab'!$E$58)","v":0.96},{"$f":"1-VLOOKUP(O11,'Assumptions Tab'!$T$156:$X$216,4,FALSE)*(1-'Assumptions Tab'!$E$58)","v":0.96},{"$f":"1-VLOOKUP(P11,'Assumptions Tab'!$T$156:$X$216,4,FALSE)*(1-'Assumptions Tab'!$E$58)","v":0.96},{"$f":"1-VLOOKUP(Q11,'Assumptions Tab'!$T$156:$X$216,4,FALSE)*(1-'Assumptions Tab'!$E$58)","v":0.96},{"$f":"1-VLOOKUP(R11,'Assumptions Tab'!$T$156:$X$216,4,FALSE)*(1-'Assumptions Tab'!$E$58)","v":0.96},{"$f":"1-VLOOKUP(S11,'Assumptions Tab'!$T$156:$X$216,4,FALSE)*(1-'Assumptions Tab'!$E$58)","v":0.96},{"$f":"1-VLOOKUP(T11,'Assumptions Tab'!$T$156:$X$216,4,FALSE)*(1-'Assumptions Tab'!$E$58)","v":0.96},{"$f":"1-VLOOKUP(U11,'Assumptions Tab'!$T$156:$X$216,4,FALSE)*(1-'Assumptions Tab'!$E$58)","v":0.96},{"$f":"1-VLOOKUP(V11,'Assumptions Tab'!$T$156:$X$216,4,FALSE)*(1-'Assumptions Tab'!$E$58)","v":0.96},{"$f":"1-VLOOKUP(W11,'Assumptions Tab'!$T$156:$X$216,4,FALSE)*(1-'Assumptions Tab'!$E$58)","v":0.96},{"$f":"1-VLOOKUP(X11,'Assumptions Tab'!$T$156:$X$216,4,FALSE)*(1-'Assumptions Tab'!$E$58)","v":0.96},{"$f":"1-VLOOKUP(Y11,'Assumptions Tab'!$T$156:$X$216,4,FALSE)*(1-'Assumptions Tab'!$E$58)","v":0.96},{"$f":"1-VLOOKUP(Z11,'Assumptions Tab'!$T$156:$X$216,4,FALSE)*(1-'Assumptions Tab'!$E$58)","v":0.96},{"$f":"1-VLOOKUP(AA11,'Assumptions Tab'!$T$156:$X$216,4,FALSE)*(1-'Assumptions Tab'!$E$58)","v":0.96},{"$f":"1-VLOOKUP(AB11,'Assumptions Tab'!$T$156:$X$216,4,FALSE)*(1-'Assumptions Tab'!$E$58)","v":0.96},{"$f":"1-VLOOKUP(AC11,'Assumptions Tab'!$T$156:$X$216,4,FALSE)*(1-'Assumptions Tab'!$E$58)","v":0.96},{"$f":"1-VLOOKUP(AD11,'Assumptions Tab'!$T$156:$X$216,4,FALSE)*(1-'Assumptions Tab'!$E$58)","v":0.96},{"$f":"1-VLOOKUP(AE11,'Assumptions Tab'!$T$156:$X$216,4,FALSE)*(1-'Assumptions Tab'!$E$58)","v":0.96},{"$f":"1-VLOOKUP(AF11,'Assumptions Tab'!$T$156:$X$216,4,FALSE)*(1-'Assumptions Tab'!$E$58)","v":0.96},{"$f":"1-VLOOKUP(AG11,'Assumptions Tab'!$T$156:$X$216,4,FALSE)*(1-'Assumptions Tab'!$E$58)","v":0.96},{"$f":"1-VLOOKUP(AH11,'Assumptions Tab'!$T$156:$X$216,4,FALSE)*(1-'Assumptions Tab'!$E$58)","v":0.96},{"$f":"1-VLOOKUP(AI11,'Assumptions Tab'!$T$156:$X$216,4,FALSE)*(1-'Assumptions Tab'!$E$58)","v":0.96},{"$f":"1-VLOOKUP(AJ11,'Assumptions Tab'!$T$156:$X$216,4,FALSE)*(1-'Assumptions Tab'!$E$58)","v":0.96},{"$f":"1-VLOOKUP(AK11,'Assumptions Tab'!$T$156:$X$216,4,FALSE)*(1-'Assumptions Tab'!$E$58)","v":0.96},{"$f":"1-VLOOKUP(AL11,'Assumptions Tab'!$T$156:$X$216,4,FALSE)*(1-'Assumptions Tab'!$E$58)","v":0.96},{"$f":"1-VLOOKUP(AM11,'Assumptions Tab'!$T$156:$X$216,4,FALSE)*(1-'Assumptions Tab'!$E$58)","v":0.96},{"$f":"1-VLOOKUP(AN11,'Assumptions Tab'!$T$156:$X$216,4,FALSE)*(1-'Assumptions Tab'!$E$58)","v":0.96},{"$f":"1-VLOOKUP(AO11,'Assumptions Tab'!$T$156:$X$216,4,FALSE)*(1-'Assumptions Tab'!$E$58)","v":0.96},{"$f":"1-VLOOKUP(AP11,'Assumptions Tab'!$T$156:$X$216,4,FALSE)*(1-'Assumptions Tab'!$E$58)","v":0.96}]
[12,"Paid AADT Autos",{"$f":"C19*C21","v":0},{"$f":"D19*D21","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[13,"Paid AADT Trucks",{"$f":"C20*C21","v":0},{"$f":"D20*D21","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[14]
[15,"VMT for ETC Toll Rate",{"$f":"('Green_Calcs #2'!C14+'Green_Calcs #2'!C18)*'Green_Calcs #2'!C6","v":{"$error":"#DIV/0!"}},{"$f":"('Green_Calcs #2'!D14+'Green_Calcs #2'!D18)*'Green_Calcs #2'!D6","v":{"$error":"#DIV/0!"}},{"$f":"('Green_Calcs #2'!E14+'Green_Calcs #2'!E18)*'Green_Calcs #2'!E6","v":{"$error":"#DIV/0!"}},{"$f":"('Green_Calcs #2'!F14+'Green_Calcs #2'!F18)*'Green_Calcs #2'!F6","v":{"$error":"#DIV/0!"}},{"$f":"('Green_Calcs #2'!G14+'Green_Calcs #2'!G18)*'Green_Calcs #2'!G6","v":{"$error":"#DIV/0!"}},{"$f":"('Green_Calcs #2'!H14+'Green_Calcs #2'!H18)*'Green_Calcs #2'!H6","v":{"$error":"#DIV/0!"}},{"$f":"('Green_Calcs #2'!I14+'Green_Calcs #2'!I18)*'Green_Calcs #2'!I6","v":{"$error":"#DIV/0!"}},{"$f":"('Green_Calcs #2'!J14+'Green_Calcs #2'!J18)*'Green_Calcs #2'!J6","v":{"$error":"#DIV/0!"}},{"$f":"('Green_Calcs #2'!K14+'Green_Calcs #2'!K18)*'Green_Calcs #2'!K6","v":{"$error":"#DIV/0!"}},{"$f":"('Green_Calcs #2'!L14+'Green_Calcs #2'!L18)*'Green_Calcs #2'!L6","v":{"$error":"#DIV/0!"}},{"$f":"('Green_Calcs #2'!M14+'Green_Calcs #2'!M18)*'Green_Calcs #2'!M6","v":{"$error":"#DIV/0!"}},{"$f":"('Green_Calcs #2'!N14+'Green_Calcs #2'!N18)*'Green_Calcs #2'!N6","v":{"$error":"#DIV/0!"}},{"$f":"('Green_Calcs #2'!O14+'Green_Calcs #2'!O18)*'Green_Calcs #2'!O6","v":{"$error":"#DIV/0!"}},{"$f":"('Green_Calcs #2'!P14+'Green_Calcs #2'!P18)*'Green_Calcs #2'!P6","v":{"$error":"#DIV/0!"}},{"$f":"('Green_Calcs #2'!Q14+'Green_Calcs #2'!Q18)*'Green_Calcs #2'!Q6","v":{"$error":"#DIV/0!"}},{"$f":"('Green_Calcs #2'!R14+'Green_Calcs #2'!R18)*'Green_Calcs #2'!R6","v":{"$error":"#DIV/0!"}},{"$f":"('Green_Calcs #2'!S14+'Green_Calcs #2'!S18)*'Green_Calcs #2'!S6","v":{"$error":"#DIV/0!"}},{"$f":"('Green_Calcs #2'!T14+'Green_Calcs #2'!T18)*'Green_Calcs #2'!T6","v":{"$error":"#DIV/0!"}},{"$f":"('Green_Calcs #2'!U14+'Green_Calcs #2'!U18)*'Green_Calcs #2'!U6","v":{"$error":"#DIV/0!"}},{"$f":"('Green_Calcs #2'!V14+'Green_Calcs #2'!V18)*'Green_Calcs #2'!V6","v":{"$error":"#DIV/0!"}},{"$f":"('Green_Calcs #2'!W14+'Green_Calcs #2'!W18)*'Green_Calcs #2'!W6","v":{"$error":"#DIV/0!"}},{"$f":"('Green_Calcs #2'!X14+'Green_Calcs #2'!X18)*'Green_Calcs #2'!X6","v":{"$error":"#DIV/0!"}},{"$f":"('Green_Calcs #2'!Y14+'Green_Calcs #2'!Y18)*'Green_Calcs #2'!Y6","v":{"$error":"#DIV/0!"}},{"$f":"('Green_Calcs #2'!Z14+'Green_Calcs #2'!Z18)*'Green_Calcs #2'!Z6","v":{"$error":"#DIV/0!"}},{"$f":"('Green_Calcs #2'!AA14+'Green_Calcs #2'!AA18)*'Green_Calcs #2'!AA6","v":{"$error":"#DIV/0!"}},{"$f":"('Green_Calcs #2'!AB14+'Green_Calcs #2'!AB18)*'Green_Calcs #2'!AB6","v":{"$error":"#DIV/0!"}},{"$f":"('Green_Calcs #2'!AC14+'Green_Calcs #2'!AC18)*'Green_Calcs #2'!AC6","v":{"$error":"#DIV/0!"}},{"$f":"('Green_Calcs #2'!AD14+'Green_Calcs #2'!AD18)*'Green_Calcs #2'!AD6","v":{"$error":"#DIV/0!"}},{"$f":"('Green_Calcs #2'!AE14+'Green_Calcs #2'!AE18)*'Green_Calcs #2'!AE6","v":{"$error":"#DIV/0!"}},{"$f":"('Green_Calcs #2'!AF14+'Green_Calcs #2'!AF18)*'Green_Calcs #2'!AF6","v":{"$error":"#DIV/0!"}},{"$f":"('Green_Calcs #2'!AG14+'Green_Calcs #2'!AG18)*'Green_Calcs #2'!AG6","v":{"$error":"#DIV/0!"}},{"$f":"('Green_Calcs #2'!AH14+'Green_Calcs #2'!AH18)*'Green_Calcs #2'!AH6","v":{"$error":"#DIV/0!"}},{"$f":"('Green_Calcs #2'!AI14+'Green_Calcs #2'!AI18)*'Green_Calcs #2'!AI6","v":{"$error":"#DIV/0!"}},{"$f":"('Green_Calcs #2'!AJ14+'Green_Calcs #2'!AJ18)*'Green_Calcs #2'!AJ6","v":{"$error":"#DIV/0!"}},{"$f":"('Green_Calcs #2'!AK14+'Green_Calcs #2'!AK18)*'Green_Calcs #2'!AK6","v":{"$error":"#DIV/0!"}},{"$f":"('Green_Calcs #2'!AL14+'Green_Calcs #2'!AL18)*'Green_Calcs #2'!AL6","v":{"$error":"#DIV/0!"}},{"$f":"('Green_Calcs #2'!AM14+'Green_Calcs #2'!AM18)*'Green_Calcs #2'!AM6","v":{"$error":"#DIV/0!"}},{"$f":"('Green_Calcs #2'!AN14+'Green_Calcs #2'!AN18)*'Green_Calcs #2'!AN6","v":{"$error":"#DIV/0!"}},{"$f":"('Green_Calcs #2'!AO14+'Green_Calcs #2'!AO18)*'Green_Calcs #2'!AO6","v":{"$error":"#DIV/0!"}},{"$f":"('Green_Calcs #2'!AP14+'Green_Calcs #2'!AP18)*'Green_Calcs #2'!AP6","v":{"$error":"#DIV/0!"}}]
[16,"VMT for BBM Toll Rate",{"$f":"'Green_Calcs #2'!C22*'Green_Calcs #2'!C6","v":{"$error":"#DIV/0!"}},{"$f":"'Green_Calcs #2'!D22*'Green_Calcs #2'!D6","v":{"$error":"#DIV/0!"}},{"$f":"'Green_Calcs #2'!E22*'Green_Calcs #2'!E6","v":{"$error":"#DIV/0!"}},{"$f":"'Green_Calcs #2'!F22*'Green_Calcs #2'!F6","v":{"$error":"#DIV/0!"}},{"$f":"'Green_Calcs #2'!G22*'Green_Calcs #2'!G6","v":{"$error":"#DIV/0!"}},{"$f":"'Green_Calcs #2'!H22*'Green_Calcs #2'!H6","v":{"$error":"#DIV/0!"}},{"$f":"'Green_Calcs #2'!I22*'Green_Calcs #2'!I6","v":{"$error":"#DIV/0!"}},{"$f":"'Green_Calcs #2'!J22*'Green_Calcs #2'!J6","v":{"$error":"#DIV/0!"}},{"$f":"'Green_Calcs #2'!K22*'Green_Calcs #2'!K6","v":{"$error":"#DIV/0!"}},{"$f":"'Green_Calcs #2'!L22*'Green_Calcs #2'!L6","v":{"$error":"#DIV/0!"}},{"$f":"'Green_Calcs #2'!M22*'Green_Calcs #2'!M6","v":{"$error":"#DIV/0!"}},{"$f":"'Green_Calcs #2'!N22*'Green_Calcs #2'!N6","v":{"$error":"#DIV/0!"}},{"$f":"'Green_Calcs #2'!O22*'Green_Calcs #2'!O6","v":{"$error":"#DIV/0!"}},{"$f":"'Green_Calcs #2'!P22*'Green_Calcs #2'!P6","v":{"$error":"#DIV/0!"}},{"$f":"'Green_Calcs #2'!Q22*'Green_Calcs #2'!Q6","v":{"$error":"#DIV/0!"}},{"$f":"'Green_Calcs #2'!R22*'Green_Calcs #2'!R6","v":{"$error":"#DIV/0!"}},{"$f":"'Green_Calcs #2'!S22*'Green_Calcs #2'!S6","v":{"$error":"#DIV/0!"}},{"$f":"'Green_Calcs #2'!T22*'Green_Calcs #2'!T6","v":{"$error":"#DIV/0!"}},{"$f":"'Green_Calcs #2'!U22*'Green_Calcs #2'!U6","v":{"$error":"#DIV/0!"}},{"$f":"'Green_Calcs #2'!V22*'Green_Calcs #2'!V6","v":{"$error":"#DIV/0!"}},{"$f":"'Green_Calcs #2'!W22*'Green_Calcs #2'!W6","v":{"$error":"#DIV/0!"}},{"$f":"'Green_Calcs #2'!X22*'Green_Calcs #2'!X6","v":{"$error":"#DIV/0!"}},{"$f":"'Green_Calcs #2'!Y22*'Green_Calcs #2'!Y6","v":{"$error":"#DIV/0!"}},{"$f":"'Green_Calcs #2'!Z22*'Green_Calcs #2'!Z6","v":{"$error":"#DIV/0!"}},{"$f":"'Green_Calcs #2'!AA22*'Green_Calcs #2'!AA6","v":{"$error":"#DIV/0!"}},{"$f":"'Green_Calcs #2'!AB22*'Green_Calcs #2'!AB6","v":{"$error":"#DIV/0!"}},{"$f":"'Green_Calcs #2'!AC22*'Green_Calcs #2'!AC6","v":{"$error":"#DIV/0!"}},{"$f":"'Green_Calcs #2'!AD22*'Green_Calcs #2'!AD6","v":{"$error":"#DIV/0!"}},{"$f":"'Green_Calcs #2'!AE22*'Green_Calcs #2'!AE6","v":{"$error":"#DIV/0!"}},{"$f":"'Green_Calcs #2'!AF22*'Green_Calcs #2'!AF6","v":{"$error":"#DIV/0!"}},{"$f":"'Green_Calcs #2'!AG22*'Green_Calcs #2'!AG6","v":{"$error":"#DIV/0!"}},{"$f":"'Green_Calcs #2'!AH22*'Green_Calcs #2'!AH6","v":{"$error":"#DIV/0!"}},{"$f":"'Green_Calcs #2'!AI22*'Green_Calcs #2'!AI6","v":{"$error":"#DIV/0!"}},{"$f":"'Green_Calcs #2'!AJ22*'Green_Calcs #2'!AJ6","v":{"$error":"#DIV/0!"}},{"$f":"'Green_Calcs #2'!AK22*'Green_Calcs #2'!AK6","v":{"$error":"#DIV/0!"}},{"$f":"'Green_Calcs #2'!AL22*'Green_Calcs #2'!AL6","v":{"$error":"#DIV/0!"}},{"$f":"'Green_Calcs #2'!AM22*'Green_Calcs #2'!AM6","v":{"$error":"#DIV/0!"}},{"$f":"'Green_Calcs #2'!AN22*'Green_Calcs #2'!AN6","v":{"$error":"#DIV/0!"}},{"$f":"'Green_Calcs #2'!AO22*'Green_Calcs #2'!AO6","v":{"$error":"#DIV/0!"}},{"$f":"'Green_Calcs #2'!AP22*'Green_Calcs #2'!AP6","v":{"$error":"#DIV/0!"}}]
[17,"TOTAL Tolled VMT",{"$f":"SUM(C25:C26)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(D25:D26)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(G25:G26)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(H25:H26)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(I25:I26)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(J25:J26)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(K25:K26)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(L25:L26)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(M25:M26)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(N25:N26)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(O25:O26)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(P25:P26)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(Q25:Q26)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(R25:R26)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(S25:S26)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(T25:T26)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(U25:U26)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(V25:V26)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(W25:W26)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(X25:X26)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(Y25:Y26)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(Z25:Z26)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(AA25:AA26)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(AB25:AB26)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(AC25:AC26)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(AD25:AD26)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(AE25:AE26)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(AF25:AF26)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(AG25:AG26)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(AH25:AH26)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(AI25:AI26)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(AJ25:AJ26)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(AK25:AK26)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(AL25:AL26)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(AM25:AM26)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(AN25:AN26)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(AO25:AO26)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(AP25:AP26)","v":{"$error":"#DIV/0!"}}]
[18,"Autos VMT, ETC ",{"$f":"C25*(1-'Toll Roads'!$I$13)","v":{"$error":"#DIV/0!"}},{"$f":"D25*(1-'Toll Roads'!$I$13)","v":{"$error":"#DIV/0!"}},{"$f":"E25*(1-'Toll Roads'!$I$13)","v":{"$error":"#DIV/0!"}},{"$f":"F25*(1-'Toll Roads'!$I$13)","v":{"$error":"#DIV/0!"}},{"$f":"G25*(1-'Toll Roads'!$I$13)","v":{"$error":"#DIV/0!"}},{"$f":"H25*(1-'Toll Roads'!$I$13)","v":{"$error":"#DIV/0!"}},{"$f":"I25*(1-'Toll Roads'!$I$13)","v":{"$error":"#DIV/0!"}},{"$f":"J25*(1-'Toll Roads'!$I$13)","v":{"$error":"#DIV/0!"}},{"$f":"K25*(1-'Toll Roads'!$I$13)","v":{"$error":"#DIV/0!"}},{"$f":"L25*(1-'Toll Roads'!$I$13)","v":{"$error":"#DIV/0!"}},{"$f":"M25*(1-'Toll Roads'!$I$13)","v":{"$error":"#DIV/0!"}},{"$f":"N25*(1-'Toll Roads'!$I$13)","v":{"$error":"#DIV/0!"}},{"$f":"O25*(1-'Toll Roads'!$I$13)","v":{"$error":"#DIV/0!"}},{"$f":"P25*(1-'Toll Roads'!$I$13)","v":{"$error":"#DIV/0!"}},{"$f":"Q25*(1-'Toll Roads'!$I$13)","v":{"$error":"#DIV/0!"}},{"$f":"R25*(1-'Toll Roads'!$I$13)","v":{"$error":"#DIV/0!"}},{"$f":"S25*(1-'Toll Roads'!$I$13)","v":{"$error":"#DIV/0!"}},{"$f":"T25*(1-'Toll Roads'!$I$13)","v":{"$error":"#DIV/0!"}},{"$f":"U25*(1-'Toll Roads'!$I$13)","v":{"$error":"#DIV/0!"}},{"$f":"V25*(1-'Toll Roads'!$I$13)","v":{"$error":"#DIV/0!"}},{"$f":"W25*(1-'Toll Roads'!$I$13)","v":{"$error":"#DIV/0!"}},{"$f":"X25*(1-'Toll Roads'!$I$13)","v":{"$error":"#DIV/0!"}},{"$f":"Y25*(1-'Toll Roads'!$I$13)","v":{"$error":"#DIV/0!"}},{"$f":"Z25*(1-'Toll Roads'!$I$13)","v":{"$error":"#DIV/0!"}},{"$f":"AA25*(1-'Toll Roads'!$I$13)","v":{"$error":"#DIV/0!"}},{"$f":"AB25*(1-'Toll Roads'!$I$13)","v":{"$error":"#DIV/0!"}},{"$f":"AC25*(1-'Toll Roads'!$I$13)","v":{"$error":"#DIV/0!"}},{"$f":"AD25*(1-'Toll Roads'!$I$13)","v":{"$error":"#DIV/0!"}},{"$f":"AE25*(1-'Toll Roads'!$I$13)","v":{"$error":"#DIV/0!"}},{"$f":"AF25*(1-'Toll Roads'!$I$13)","v":{"$error":"#DIV/0!"}},{"$f":"AG25*(1-'Toll Roads'!$I$13)","v":{"$error":"#DIV/0!"}},{"$f":"AH25*(1-'Toll Roads'!$I$13)","v":{"$error":"#DIV/0!"}},{"$f":"AI25*(1-'Toll Roads'!$I$13)","v":{"$error":"#DIV/0!"}},{"$f":"AJ25*(1-'Toll Roads'!$I$13)","v":{"$error":"#DIV/0!"}},{"$f":"AK25*(1-'Toll Roads'!$I$13)","v":{"$error":"#DIV/0!"}},{"$f":"AL25*(1-'Toll Roads'!$I$13)","v":{"$error":"#DIV/0!"}},{"$f":"AM25*(1-'Toll Roads'!$I$13)","v":{"$error":"#DIV/0!"}},{"$f":"AN25*(1-'Toll Roads'!$I$13)","v":{"$error":"#DIV/0!"}},{"$f":"AO25*(1-'Toll Roads'!$I$13)","v":{"$error":"#DIV/0!"}},{"$f":"AP25*(1-'Toll Roads'!$I$13)","v":{"$error":"#DIV/0!"}}]
[19,"Trucks VMT, ETC ",{"$f":"C25*'Toll Roads'!$I$13","v":{"$error":"#DIV/0!"}},{"$f":"D25*'Toll Roads'!$I$13","v":{"$error":"#DIV/0!"}},{"$f":"E25*'Toll Roads'!$I$13","v":{"$error":"#DIV/0!"}},{"$f":"F25*'Toll Roads'!$I$13","v":{"$error":"#DIV/0!"}},{"$f":"G25*'Toll Roads'!$I$13","v":{"$error":"#DIV/0!"}},{"$f":"H25*'Toll Roads'!$I$13","v":{"$error":"#DIV/0!"}},{"$f":"I25*'Toll Roads'!$I$13","v":{"$error":"#DIV/0!"}},{"$f":"J25*'Toll Roads'!$I$13","v":{"$error":"#DIV/0!"}},{"$f":"K25*'Toll Roads'!$I$13","v":{"$error":"#DIV/0!"}},{"$f":"L25*'Toll Roads'!$I$13","v":{"$error":"#DIV/0!"}},{"$f":"M25*'Toll Roads'!$I$13","v":{"$error":"#DIV/0!"}},{"$f":"N25*'Toll Roads'!$I$13","v":{"$error":"#DIV/0!"}},{"$f":"O25*'Toll Roads'!$I$13","v":{"$error":"#DIV/0!"}},{"$f":"P25*'Toll Roads'!$I$13","v":{"$error":"#DIV/0!"}},{"$f":"Q25*'Toll Roads'!$I$13","v":{"$error":"#DIV/0!"}},{"$f":"R25*'Toll Roads'!$I$13","v":{"$error":"#DIV/0!"}},{"$f":"S25*'Toll Roads'!$I$13","v":{"$error":"#DIV/0!"}},{"$f":"T25*'Toll Roads'!$I$13","v":{"$error":"#DIV/0!"}},{"$f":"U25*'Toll Roads'!$I$13","v":{"$error":"#DIV/0!"}},{"$f":"V25*'Toll Roads'!$I$13","v":{"$error":"#DIV/0!"}},{"$f":"W25*'Toll Roads'!$I$13","v":{"$error":"#DIV/0!"}},{"$f":"X25*'Toll Roads'!$I$13","v":{"$error":"#DIV/0!"}},{"$f":"Y25*'Toll Roads'!$I$13","v":{"$error":"#DIV/0!"}},{"$f":"Z25*'Toll Roads'!$I$13","v":{"$error":"#DIV/0!"}},{"$f":"AA25*'Toll Roads'!$I$13","v":{"$error":"#DIV/0!"}},{"$f":"AB25*'Toll Roads'!$I$13","v":{"$error":"#DIV/0!"}},{"$f":"AC25*'Toll Roads'!$I$13","v":{"$error":"#DIV/0!"}},{"$f":"AD25*'Toll Roads'!$I$13","v":{"$error":"#DIV/0!"}},{"$f":"AE25*'Toll Roads'!$I$13","v":{"$error":"#DIV/0!"}},{"$f":"AF25*'Toll Roads'!$I$13","v":{"$error":"#DIV/0!"}},{"$f":"AG25*'Toll Roads'!$I$13","v":{"$error":"#DIV/0!"}},{"$f":"AH25*'Toll Roads'!$I$13","v":{"$error":"#DIV/0!"}},{"$f":"AI25*'Toll Roads'!$I$13","v":{"$error":"#DIV/0!"}},{"$f":"AJ25*'Toll Roads'!$I$13","v":{"$error":"#DIV/0!"}},{"$f":"AK25*'Toll Roads'!$I$13","v":{"$error":"#DIV/0!"}},{"$f":"AL25*'Toll Roads'!$I$13","v":{"$error":"#DIV/0!"}},{"$f":"AM25*'Toll Roads'!$I$13","v":{"$error":"#DIV/0!"}},{"$f":"AN25*'Toll Roads'!$I$13","v":{"$error":"#DIV/0!"}},{"$f":"AO25*'Toll Roads'!$I$13","v":{"$error":"#DIV/0!"}},{"$f":"AP25*'Toll Roads'!$I$13","v":{"$error":"#DIV/0!"}}]
[20,"Autos VMT, BBM",{"$f":"C26*(1-'Toll Roads'!$I$13)","v":{"$error":"#DIV/0!"}},{"$f":"D26*(1-'Toll Roads'!$I$13)","v":{"$error":"#DIV/0!"}},{"$f":"E26*(1-'Toll Roads'!$I$13)","v":{"$error":"#DIV/0!"}},{"$f":"F26*(1-'Toll Roads'!$I$13)","v":{"$error":"#DIV/0!"}},{"$f":"G26*(1-'Toll Roads'!$I$13)","v":{"$error":"#DIV/0!"}},{"$f":"H26*(1-'Toll Roads'!$I$13)","v":{"$error":"#DIV/0!"}},{"$f":"I26*(1-'Toll Roads'!$I$13)","v":{"$error":"#DIV/0!"}},{"$f":"J26*(1-'Toll Roads'!$I$13)","v":{"$error":"#DIV/0!"}},{"$f":"K26*(1-'Toll Roads'!$I$13)","v":{"$error":"#DIV/0!"}},{"$f":"L26*(1-'Toll Roads'!$I$13)","v":{"$error":"#DIV/0!"}},{"$f":"M26*(1-'Toll Roads'!$I$13)","v":{"$error":"#DIV/0!"}},{"$f":"N26*(1-'Toll Roads'!$I$13)","v":{"$error":"#DIV/0!"}},{"$f":"O26*(1-'Toll Roads'!$I$13)","v":{"$error":"#DIV/0!"}},{"$f":"P26*(1-'Toll Roads'!$I$13)","v":{"$error":"#DIV/0!"}},{"$f":"Q26*(1-'Toll Roads'!$I$13)","v":{"$error":"#DIV/0!"}},{"$f":"R26*(1-'Toll Roads'!$I$13)","v":{"$error":"#DIV/0!"}},{"$f":"S26*(1-'Toll Roads'!$I$13)","v":{"$error":"#DIV/0!"}},{"$f":"T26*(1-'Toll Roads'!$I$13)","v":{"$error":"#DIV/0!"}},{"$f":"U26*(1-'Toll Roads'!$I$13)","v":{"$error":"#DIV/0!"}},{"$f":"V26*(1-'Toll Roads'!$I$13)","v":{"$error":"#DIV/0!"}},{"$f":"W26*(1-'Toll Roads'!$I$13)","v":{"$error":"#DIV/0!"}},{"$f":"X26*(1-'Toll Roads'!$I$13)","v":{"$error":"#DIV/0!"}},{"$f":"Y26*(1-'Toll Roads'!$I$13)","v":{"$error":"#DIV/0!"}},{"$f":"Z26*(1-'Toll Roads'!$I$13)","v":{"$error":"#DIV/0!"}},{"$f":"AA26*(1-'Toll Roads'!$I$13)","v":{"$error":"#DIV/0!"}},{"$f":"AB26*(1-'Toll Roads'!$I$13)","v":{"$error":"#DIV/0!"}},{"$f":"AC26*(1-'Toll Roads'!$I$13)","v":{"$error":"#DIV/0!"}},{"$f":"AD26*(1-'Toll Roads'!$I$13)","v":{"$error":"#DIV/0!"}},{"$f":"AE26*(1-'Toll Roads'!$I$13)","v":{"$error":"#DIV/0!"}},{"$f":"AF26*(1-'Toll Roads'!$I$13)","v":{"$error":"#DIV/0!"}},{"$f":"AG26*(1-'Toll Roads'!$I$13)","v":{"$error":"#DIV/0!"}},{"$f":"AH26*(1-'Toll Roads'!$I$13)","v":{"$error":"#DIV/0!"}},{"$f":"AI26*(1-'Toll Roads'!$I$13)","v":{"$error":"#DIV/0!"}},{"$f":"AJ26*(1-'Toll Roads'!$I$13)","v":{"$error":"#DIV/0!"}},{"$f":"AK26*(1-'Toll Roads'!$I$13)","v":{"$error":"#DIV/0!"}},{"$f":"AL26*(1-'Toll Roads'!$I$13)","v":{"$error":"#DIV/0!"}},{"$f":"AM26*(1-'Toll Roads'!$I$13)","v":{"$error":"#DIV/0!"}},{"$f":"AN26*(1-'Toll Roads'!$I$13)","v":{"$error":"#DIV/0!"}},{"$f":"AO26*(1-'Toll Roads'!$I$13)","v":{"$error":"#DIV/0!"}},{"$f":"AP26*(1-'Toll Roads'!$I$13)","v":{"$error":"#DIV/0!"}}]
[21,"Trucks VMT, BBM",{"$f":"C26*'Toll Roads'!$I$13","v":{"$error":"#DIV/0!"}},{"$f":"D26*'Toll Roads'!$I$13","v":{"$error":"#DIV/0!"}},{"$f":"E26*'Toll Roads'!$I$13","v":{"$error":"#DIV/0!"}},{"$f":"F26*'Toll Roads'!$I$13","v":{"$error":"#DIV/0!"}},{"$f":"G26*'Toll Roads'!$I$13","v":{"$error":"#DIV/0!"}},{"$f":"H26*'Toll Roads'!$I$13","v":{"$error":"#DIV/0!"}},{"$f":"I26*'Toll Roads'!$I$13","v":{"$error":"#DIV/0!"}},{"$f":"J26*'Toll Roads'!$I$13","v":{"$error":"#DIV/0!"}},{"$f":"K26*'Toll Roads'!$I$13","v":{"$error":"#DIV/0!"}},{"$f":"L26*'Toll Roads'!$I$13","v":{"$error":"#DIV/0!"}},{"$f":"M26*'Toll Roads'!$I$13","v":{"$error":"#DIV/0!"}},{"$f":"N26*'Toll Roads'!$I$13","v":{"$error":"#DIV/0!"}},{"$f":"O26*'Toll Roads'!$I$13","v":{"$error":"#DIV/0!"}},{"$f":"P26*'Toll Roads'!$I$13","v":{"$error":"#DIV/0!"}},{"$f":"Q26*'Toll Roads'!$I$13","v":{"$error":"#DIV/0!"}},{"$f":"R26*'Toll Roads'!$I$13","v":{"$error":"#DIV/0!"}},{"$f":"S26*'Toll Roads'!$I$13","v":{"$error":"#DIV/0!"}},{"$f":"T26*'Toll Roads'!$I$13","v":{"$error":"#DIV/0!"}},{"$f":"U26*'Toll Roads'!$I$13","v":{"$error":"#DIV/0!"}},{"$f":"V26*'Toll Roads'!$I$13","v":{"$error":"#DIV/0!"}},{"$f":"W26*'Toll Roads'!$I$13","v":{"$error":"#DIV/0!"}},{"$f":"X26*'Toll Roads'!$I$13","v":{"$error":"#DIV/0!"}},{"$f":"Y26*'Toll Roads'!$I$13","v":{"$error":"#DIV/0!"}},{"$f":"Z26*'Toll Roads'!$I$13","v":{"$error":"#DIV/0!"}},{"$f":"AA26*'Toll Roads'!$I$13","v":{"$error":"#DIV/0!"}},{"$f":"AB26*'Toll Roads'!$I$13","v":{"$error":"#DIV/0!"}},{"$f":"AC26*'Toll Roads'!$I$13","v":{"$error":"#DIV/0!"}},{"$f":"AD26*'Toll Roads'!$I$13","v":{"$error":"#DIV/0!"}},{"$f":"AE26*'Toll Roads'!$I$13","v":{"$error":"#DIV/0!"}},{"$f":"AF26*'Toll Roads'!$I$13","v":{"$error":"#DIV/0!"}},{"$f":"AG26*'Toll Roads'!$I$13","v":{"$error":"#DIV/0!"}},{"$f":"AH26*'Toll Roads'!$I$13","v":{"$error":"#DIV/0!"}},{"$f":"AI26*'Toll Roads'!$I$13","v":{"$error":"#DIV/0!"}},{"$f":"AJ26*'Toll Roads'!$I$13","v":{"$error":"#DIV/0!"}},{"$f":"AK26*'Toll Roads'!$I$13","v":{"$error":"#DIV/0!"}},{"$f":"AL26*'Toll Roads'!$I$13","v":{"$error":"#DIV/0!"}},{"$f":"AM26*'Toll Roads'!$I$13","v":{"$error":"#DIV/0!"}},{"$f":"AN26*'Toll Roads'!$I$13","v":{"$error":"#DIV/0!"}},{"$f":"AO26*'Toll Roads'!$I$13","v":{"$error":"#DIV/0!"}},{"$f":"AP26*'Toll Roads'!$I$13","v":{"$error":"#DIV/0!"}}]
[22]
[23,"ETC, Per-Mile Fare - Autos",{"$f":"'Toll Roads'!$C$24*(1+'Toll Roads'!$C$29)^(C$11-'Toll Roads'!$C$30)","v":0.14000000000000001},{"$f":"'Toll Roads'!$C$24*(1+'Toll Roads'!$C$29)^(D$11-'Toll Roads'!$C$30)","v":0.14280000000000001},{"$f":"'Toll Roads'!$C$24*(1+'Toll Roads'!$C$29)^(E$11-'Toll Roads'!$C$30)","v":0.14565600000000001},{"$f":"'Toll Roads'!$C$24*(1+'Toll Roads'!$C$29)^(F$11-'Toll Roads'!$C$30)","v":0.14856912},{"$f":"'Toll Roads'!$C$24*(1+'Toll Roads'!$C$29)^(G$11-'Toll Roads'!$C$30)","v":0.1515405024},{"$f":"'Toll Roads'!$C$24*(1+'Toll Roads'!$C$29)^(H$11-'Toll Roads'!$C$30)","v":0.15457131244800001},{"$f":"'Toll Roads'!$C$24*(1+'Toll Roads'!$C$29)^(I$11-'Toll Roads'!$C$30)","v":0.15766273869696001},{"$f":"'Toll Roads'!$C$24*(1+'Toll Roads'!$C$29)^(J$11-'Toll Roads'!$C$30)","v":0.1608159934708992},{"$f":"'Toll Roads'!$C$24*(1+'Toll Roads'!$C$29)^(K$11-'Toll Roads'!$C$30)","v":0.16403231334031718},{"$f":"'Toll Roads'!$C$24*(1+'Toll Roads'!$C$29)^(L$11-'Toll Roads'!$C$30)","v":0.16731295960712353},{"$f":"'Toll Roads'!$C$24*(1+'Toll Roads'!$C$29)^(M$11-'Toll Roads'!$C$30)","v":0.17065921879926602},{"$f":"'Toll Roads'!$C$24*(1+'Toll Roads'!$C$29)^(N$11-'Toll Roads'!$C$30)","v":0.1740724031752513},{"$f":"'Toll Roads'!$C$24*(1+'Toll Roads'!$C$29)^(O$11-'Toll Roads'!$C$30)","v":0.17755385123875636},{"$f":"'Toll Roads'!$C$24*(1+'Toll Roads'!$C$29)^(P$11-'Toll Roads'!$C$30)","v":0.18110492826353147},{"$f":"'Toll Roads'!$C$24*(1+'Toll Roads'!$C$29)^(Q$11-'Toll Roads'!$C$30)","v":0.18472702682880213},{"$f":"'Toll Roads'!$C$24*(1+'Toll Roads'!$C$29)^(R$11-'Toll Roads'!$C$30)","v":0.1884215673653781},{"$f":"'Toll Roads'!$C$24*(1+'Toll Roads'!$C$29)^(S$11-'Toll Roads'!$C$30)","v":0.19218999871268572},{"$f":"'Toll Roads'!$C$24*(1+'Toll Roads'!$C$29)^(T$11-'Toll Roads'!$C$30)","v":0.19603379868693943},{"$f":"'Toll Roads'!$C$24*(1+'Toll Roads'!$C$29)^(U$11-'Toll Roads'!$C$30)","v":0.1999544746606782},{"$f":"'Toll Roads'!$C$24*(1+'Toll Roads'!$C$29)^(V$11-'Toll Roads'!$C$30)","v":0.20395356415389176},{"$f":"'Toll Roads'!$C$24*(1+'Toll Roads'!$C$29)^(W$11-'Toll Roads'!$C$30)","v":0.20803263543696962},{"$f":"'Toll Roads'!$C$24*(1+'Toll Roads'!$C$29)^(X$11-'Toll Roads'!$C$30)","v":0.21219328814570898},{"$f":"'Toll Roads'!$C$24*(1+'Toll Roads'!$C$29)^(Y$11-'Toll Roads'!$C$30)","v":0.21643715390862317},{"$f":"'Toll Roads'!$C$24*(1+'Toll Roads'!$C$29)^(Z$11-'Toll Roads'!$C$30)","v":0.22076589698679561},{"$f":"'Toll Roads'!$C$24*(1+'Toll Roads'!$C$29)^(AA$11-'Toll Roads'!$C$30)","v":0.22518121492653154},{"$f":"'Toll Roads'!$C$24*(1+'Toll Roads'!$C$29)^(AB$11-'Toll Roads'!$C$30)","v":0.22968483922506217},{"$f":"'Toll Roads'!$C$24*(1+'Toll Roads'!$C$29)^(AC$11-'Toll Roads'!$C$30)","v":0.23427853600956342},{"$f":"'Toll Roads'!$C$24*(1+'Toll Roads'!$C$29)^(AD$11-'Toll Roads'!$C$30)","v":0.23896410672975466},{"$f":"'Toll Roads'!$C$24*(1+'Toll Roads'!$C$29)^(AE$11-'Toll Roads'!$C$30)","v":0.24374338886434979},{"$f":"'Toll Roads'!$C$24*(1+'Toll Roads'!$C$29)^(AF$11-'Toll Roads'!$C$30)","v":0.24861825664163675},{"$f":"'Toll Roads'!$C$24*(1+'Toll Roads'!$C$29)^(AG$11-'Toll Roads'!$C$30)","v":0.2535906217744695},{"$f":"'Toll Roads'!$C$24*(1+'Toll Roads'!$C$29)^(AH$11-'Toll Roads'!$C$30)","v":0.25866243420995882},{"$f":"'Toll Roads'!$C$24*(1+'Toll Roads'!$C$29)^(AI$11-'Toll Roads'!$C$30)","v":0.2638356828941581},{"$f":"'Toll Roads'!$C$24*(1+'Toll Roads'!$C$29)^(AJ$11-'Toll Roads'!$C$30)","v":0.26911239655204128},{"$f":"'Toll Roads'!$C$24*(1+'Toll Roads'!$C$29)^(AK$11-'Toll Roads'!$C$30)","v":0.27449464448308203},{"$f":"'Toll Roads'!$C$24*(1+'Toll Roads'!$C$29)^(AL$11-'Toll Roads'!$C$30)","v":0.2799845373727437},{"$f":"'Toll Roads'!$C$24*(1+'Toll Roads'!$C$29)^(AM$11-'Toll Roads'!$C$30)","v":0.28558422812019857},{"$f":"'Toll Roads'!$C$24*(1+'Toll Roads'!$C$29)^(AN$11-'Toll Roads'!$C$30)","v":0.29129591268260258},{"$f":"'Toll Roads'!$C$24*(1+'Toll Roads'!$C$29)^(AO$11-'Toll Roads'!$C$30)","v":0.29712183093625466},{"$f":"'Toll Roads'!$C$24*(1+'Toll Roads'!$C$29)^(AP$11-'Toll Roads'!$C$30)","v":0.30306426755497962}]
[24,"ETC, Per-Mile Fare - Trucks",{"$f":"'Toll Roads'!$C$25*(1+'Toll Roads'!$C$29)^(C$11-'Toll Roads'!$C$30)","v":0.56000000000000005},{"$f":"'Toll Roads'!$C$25*(1+'Toll Roads'!$C$29)^(D$11-'Toll Roads'!$C$30)","v":0.57120000000000004},{"$f":"'Toll Roads'!$C$25*(1+'Toll Roads'!$C$29)^(E$11-'Toll Roads'!$C$30)","v":0.58262400000000003},{"$f":"'Toll Roads'!$C$25*(1+'Toll Roads'!$C$29)^(F$11-'Toll Roads'!$C$30)","v":0.59427648},{"$f":"'Toll Roads'!$C$25*(1+'Toll Roads'!$C$29)^(G$11-'Toll Roads'!$C$30)","v":0.6061620096},{"$f":"'Toll Roads'!$C$25*(1+'Toll Roads'!$C$29)^(H$11-'Toll Roads'!$C$30)","v":0.61828524979200006},{"$f":"'Toll Roads'!$C$25*(1+'Toll Roads'!$C$29)^(I$11-'Toll Roads'!$C$30)","v":0.63065095478784006},{"$f":"'Toll Roads'!$C$25*(1+'Toll Roads'!$C$29)^(J$11-'Toll Roads'!$C$30)","v":0.6432639738835968},{"$f":"'Toll Roads'!$C$25*(1+'Toll Roads'!$C$29)^(K$11-'Toll Roads'!$C$30)","v":0.65612925336126871},{"$f":"'Toll Roads'!$C$25*(1+'Toll Roads'!$C$29)^(L$11-'Toll Roads'!$C$30)","v":0.66925183842849412},{"$f":"'Toll Roads'!$C$25*(1+'Toll Roads'!$C$29)^(M$11-'Toll Roads'!$C$30)","v":0.68263687519706406},{"$f":"'Toll Roads'!$C$25*(1+'Toll Roads'!$C$29)^(N$11-'Toll Roads'!$C$30)","v":0.6962896127010052},{"$f":"'Toll Roads'!$C$25*(1+'Toll Roads'!$C$29)^(O$11-'Toll Roads'!$C$30)","v":0.71021540495502544},{"$f":"'Toll Roads'!$C$25*(1+'Toll Roads'!$C$29)^(P$11-'Toll Roads'!$C$30)","v":0.72441971305412589},{"$f":"'Toll Roads'!$C$25*(1+'Toll Roads'!$C$29)^(Q$11-'Toll Roads'!$C$30)","v":0.73890810731520851},{"$f":"'Toll Roads'!$C$25*(1+'Toll Roads'!$C$29)^(R$11-'Toll Roads'!$C$30)","v":0.7536862694615124},{"$f":"'Toll Roads'!$C$25*(1+'Toll Roads'!$C$29)^(S$11-'Toll Roads'!$C$30)","v":0.76875999485074287},{"$f":"'Toll Roads'!$C$25*(1+'Toll Roads'!$C$29)^(T$11-'Toll Roads'!$C$30)","v":0.78413519474775772},{"$f":"'Toll Roads'!$C$25*(1+'Toll Roads'!$C$29)^(U$11-'Toll Roads'!$C$30)","v":0.7998178986427128},{"$f":"'Toll Roads'!$C$25*(1+'Toll Roads'!$C$29)^(V$11-'Toll Roads'!$C$30)","v":0.81581425661556706},{"$f":"'Toll Roads'!$C$25*(1+'Toll Roads'!$C$29)^(W$11-'Toll Roads'!$C$30)","v":0.83213054174787848},{"$f":"'Toll Roads'!$C$25*(1+'Toll Roads'!$C$29)^(X$11-'Toll Roads'!$C$30)","v":0.84877315258283592},{"$f":"'Toll Roads'!$C$25*(1+'Toll Roads'!$C$29)^(Y$11-'Toll Roads'!$C$30)","v":0.86574861563449268},{"$f":"'Toll Roads'!$C$25*(1+'Toll Roads'!$C$29)^(Z$11-'Toll Roads'!$C$30)","v":0.88306358794718243},{"$f":"'Toll Roads'!$C$25*(1+'Toll Roads'!$C$29)^(AA$11-'Toll Roads'!$C$30)","v":0.90072485970612615},{"$f":"'Toll Roads'!$C$25*(1+'Toll Roads'!$C$29)^(AB$11-'Toll Roads'!$C$30)","v":0.91873935690024866},{"$f":"'Toll Roads'!$C$25*(1+'Toll Roads'!$C$29)^(AC$11-'Toll Roads'!$C$30)","v":0.93711414403825366},{"$f":"'Toll Roads'!$C$25*(1+'Toll Roads'!$C$29)^(AD$11-'Toll Roads'!$C$30)","v":0.95585642691901862},{"$f":"'Toll Roads'!$C$25*(1+'Toll Roads'!$C$29)^(AE$11-'Toll Roads'!$C$30)","v":0.97497355545739917},{"$f":"'Toll Roads'!$C$25*(1+'Toll Roads'!$C$29)^(AF$11-'Toll Roads'!$C$30)","v":0.99447302656654701},{"$f":"'Toll Roads'!$C$25*(1+'Toll Roads'!$C$29)^(AG$11-'Toll Roads'!$C$30)","v":1.014362487097878},{"$f":"'Toll Roads'!$C$25*(1+'Toll Roads'!$C$29)^(AH$11-'Toll Roads'!$C$30)","v":1.0346497368398353},{"$f":"'Toll Roads'!$C$25*(1+'Toll Roads'!$C$29)^(AI$11-'Toll Roads'!$C$30)","v":1.0553427315766324},{"$f":"'Toll Roads'!$C$25*(1+'Toll Roads'!$C$29)^(AJ$11-'Toll Roads'!$C$30)","v":1.0764495862081651},{"$f":"'Toll Roads'!$C$25*(1+'Toll Roads'!$C$29)^(AK$11-'Toll Roads'!$C$30)","v":1.0979785779323281},{"$f":"'Toll Roads'!$C$25*(1+'Toll Roads'!$C$29)^(AL$11-'Toll Roads'!$C$30)","v":1.1199381494909748},{"$f":"'Toll Roads'!$C$25*(1+'Toll Roads'!$C$29)^(AM$11-'Toll Roads'!$C$30)","v":1.1423369124807943},{"$f":"'Toll Roads'!$C$25*(1+'Toll Roads'!$C$29)^(AN$11-'Toll Roads'!$C$30)","v":1.1651836507304103},{"$f":"'Toll Roads'!$C$25*(1+'Toll Roads'!$C$29)^(AO$11-'Toll Roads'!$C$30)","v":1.1884873237450186},{"$f":"'Toll Roads'!$C$25*(1+'Toll Roads'!$C$29)^(AP$11-'Toll Roads'!$C$30)","v":1.2122570702199185}]
[25,"BBM, Per-Mile Fare - Autos",{"$f":"'Toll Roads'!$C$27*(1+'Toll Roads'!$C$29)^(C$11-'Toll Roads'!$C$30)","v":0.21420000000000003},{"$f":"'Toll Roads'!$C$27*(1+'Toll Roads'!$C$29)^(D$11-'Toll Roads'!$C$30)","v":0.21848400000000004},{"$f":"'Toll Roads'!$C$27*(1+'Toll Roads'!$C$29)^(E$11-'Toll Roads'!$C$30)","v":0.22285368000000003},{"$f":"'Toll Roads'!$C$27*(1+'Toll Roads'!$C$29)^(F$11-'Toll Roads'!$C$30)","v":0.22731075360000003},{"$f":"'Toll Roads'!$C$27*(1+'Toll Roads'!$C$29)^(G$11-'Toll Roads'!$C$30)","v":0.23185696867200004},{"$f":"'Toll Roads'!$C$27*(1+'Toll Roads'!$C$29)^(H$11-'Toll Roads'!$C$30)","v":0.23649410804544005},{"$f":"'Toll Roads'!$C$27*(1+'Toll Roads'!$C$29)^(I$11-'Toll Roads'!$C$30)","v":0.24122399020634885},{"$f":"'Toll Roads'!$C$27*(1+'Toll Roads'!$C$29)^(J$11-'Toll Roads'!$C$30)","v":0.24604847001047578},{"$f":"'Toll Roads'!$C$27*(1+'Toll Roads'!$C$29)^(K$11-'Toll Roads'!$C$30)","v":0.25096943941068534},{"$f":"'Toll Roads'!$C$27*(1+'Toll Roads'!$C$29)^(L$11-'Toll Roads'!$C$30)","v":0.25598882819889901},{"$f":"'Toll Roads'!$C$27*(1+'Toll Roads'!$C$29)^(M$11-'Toll Roads'!$C$30)","v":0.26110860476287701},{"$f":"'Toll Roads'!$C$27*(1+'Toll Roads'!$C$29)^(N$11-'Toll Roads'!$C$30)","v":0.2663307768581345},{"$f":"'Toll Roads'!$C$27*(1+'Toll Roads'!$C$29)^(O$11-'Toll Roads'!$C$30)","v":0.27165739239529724},{"$f":"'Toll Roads'!$C$27*(1+'Toll Roads'!$C$29)^(P$11-'Toll Roads'!$C$30)","v":0.27709054024320318},{"$f":"'Toll Roads'!$C$27*(1+'Toll Roads'!$C$29)^(Q$11-'Toll Roads'!$C$30)","v":0.28263235104806728},{"$f":"'Toll Roads'!$C$27*(1+'Toll Roads'!$C$29)^(R$11-'Toll Roads'!$C$30)","v":0.28828499806902852},{"$f":"'Toll Roads'!$C$27*(1+'Toll Roads'!$C$29)^(S$11-'Toll Roads'!$C$30)","v":0.29405069803040912},{"$f":"'Toll Roads'!$C$27*(1+'Toll Roads'!$C$29)^(T$11-'Toll Roads'!$C$30)","v":0.29993171199101737},{"$f":"'Toll Roads'!$C$27*(1+'Toll Roads'!$C$29)^(U$11-'Toll Roads'!$C$30)","v":0.30593034623083765},{"$f":"'Toll Roads'!$C$27*(1+'Toll Roads'!$C$29)^(V$11-'Toll Roads'!$C$30)","v":0.31204895315545439},{"$f":"'Toll Roads'!$C$27*(1+'Toll Roads'!$C$29)^(W$11-'Toll Roads'!$C$30)","v":0.3182899322185635},{"$f":"'Toll Roads'!$C$27*(1+'Toll Roads'!$C$29)^(X$11-'Toll Roads'!$C$30)","v":0.32465573086293475},{"$f":"'Toll Roads'!$C$27*(1+'Toll Roads'!$C$29)^(Y$11-'Toll Roads'!$C$30)","v":0.33114884548019347},{"$f":"'Toll Roads'!$C$27*(1+'Toll Roads'!$C$29)^(Z$11-'Toll Roads'!$C$30)","v":0.3377718223897973},{"$f":"'Toll Roads'!$C$27*(1+'Toll Roads'!$C$29)^(AA$11-'Toll Roads'!$C$30)","v":0.34452725883759328},{"$f":"'Toll Roads'!$C$27*(1+'Toll Roads'!$C$29)^(AB$11-'Toll Roads'!$C$30)","v":0.35141780401434514},{"$f":"'Toll Roads'!$C$27*(1+'Toll Roads'!$C$29)^(AC$11-'Toll Roads'!$C$30)","v":0.35844616009463204},{"$f":"'Toll Roads'!$C$27*(1+'Toll Roads'!$C$29)^(AD$11-'Toll Roads'!$C$30)","v":0.36561508329652465},{"$f":"'Toll Roads'!$C$27*(1+'Toll Roads'!$C$29)^(AE$11-'Toll Roads'!$C$30)","v":0.3729273849624552},{"$f":"'Toll Roads'!$C$27*(1+'Toll Roads'!$C$29)^(AF$11-'Toll Roads'!$C$30)","v":0.38038593266170423},{"$f":"'Toll Roads'!$C$27*(1+'Toll Roads'!$C$29)^(AG$11-'Toll Roads'!$C$30)","v":0.38799365131493835},{"$f":"'Toll Roads'!$C$27*(1+'Toll Roads'!$C$29)^(AH$11-'Toll Roads'!$C$30)","v":0.39575352434123706},{"$f":"'Toll Roads'!$C$27*(1+'Toll Roads'!$C$29)^(AI$11-'Toll Roads'!$C$30)","v":0.40366859482806189},{"$f":"'Toll Roads'!$C$27*(1+'Toll Roads'!$C$29)^(AJ$11-'Toll Roads'!$C$30)","v":0.41174196672462315},{"$f":"'Toll Roads'!$C$27*(1+'Toll Roads'!$C$29)^(AK$11-'Toll Roads'!$C$30)","v":0.41997680605911558},{"$f":"'Toll Roads'!$C$27*(1+'Toll Roads'!$C$29)^(AL$11-'Toll Roads'!$C$30)","v":0.42837634218029785},{"$f":"'Toll Roads'!$C$27*(1+'Toll Roads'!$C$29)^(AM$11-'Toll Roads'!$C$30)","v":0.43694386902390381},{"$f":"'Toll Roads'!$C$27*(1+'Toll Roads'!$C$29)^(AN$11-'Toll Roads'!$C$30)","v":0.44568274640438194},{"$f":"'Toll Roads'!$C$27*(1+'Toll Roads'!$C$29)^(AO$11-'Toll Roads'!$C$30)","v":0.45459640133246959},{"$f":"'Toll Roads'!$C$27*(1+'Toll Roads'!$C$29)^(AP$11-'Toll Roads'!$C$30)","v":0.46368832935911886}]
[26,"BBM, Per-Mile Fare - Trucks",{"$f":"'Toll Roads'!$C$28*(1+'Toll Roads'!$C$29)^(C$11-'Toll Roads'!$C$30)","v":0.85680000000000012},{"$f":"'Toll Roads'!$C$28*(1+'Toll Roads'!$C$29)^(D$11-'Toll Roads'!$C$30)","v":0.87393600000000016},{"$f":"'Toll Roads'!$C$28*(1+'Toll Roads'!$C$29)^(E$11-'Toll Roads'!$C$30)","v":0.8914147200000001},{"$f":"'Toll Roads'!$C$28*(1+'Toll Roads'!$C$29)^(F$11-'Toll Roads'!$C$30)","v":0.9092430144000001},{"$f":"'Toll Roads'!$C$28*(1+'Toll Roads'!$C$29)^(G$11-'Toll Roads'!$C$30)","v":0.92742787468800014},{"$f":"'Toll Roads'!$C$28*(1+'Toll Roads'!$C$29)^(H$11-'Toll Roads'!$C$30)","v":0.9459764321817602},{"$f":"'Toll Roads'!$C$28*(1+'Toll Roads'!$C$29)^(I$11-'Toll Roads'!$C$30)","v":0.96489596082539542},{"$f":"'Toll Roads'!$C$28*(1+'Toll Roads'!$C$29)^(J$11-'Toll Roads'!$C$30)","v":0.98419388004190311},{"$f":"'Toll Roads'!$C$28*(1+'Toll Roads'!$C$29)^(K$11-'Toll Roads'!$C$30)","v":1.0038777576427413},{"$f":"'Toll Roads'!$C$28*(1+'Toll Roads'!$C$29)^(L$11-'Toll Roads'!$C$30)","v":1.023955312795596},{"$f":"'Toll Roads'!$C$28*(1+'Toll Roads'!$C$29)^(M$11-'Toll Roads'!$C$30)","v":1.044434419051508},{"$f":"'Toll Roads'!$C$28*(1+'Toll Roads'!$C$29)^(N$11-'Toll Roads'!$C$30)","v":1.065323107432538},{"$f":"'Toll Roads'!$C$28*(1+'Toll Roads'!$C$29)^(O$11-'Toll Roads'!$C$30)","v":1.0866295695811889},{"$f":"'Toll Roads'!$C$28*(1+'Toll Roads'!$C$29)^(P$11-'Toll Roads'!$C$30)","v":1.1083621609728127},{"$f":"'Toll Roads'!$C$28*(1+'Toll Roads'!$C$29)^(Q$11-'Toll Roads'!$C$30)","v":1.1305294041922691},{"$f":"'Toll Roads'!$C$28*(1+'Toll Roads'!$C$29)^(R$11-'Toll Roads'!$C$30)","v":1.1531399922761141},{"$f":"'Toll Roads'!$C$28*(1+'Toll Roads'!$C$29)^(S$11-'Toll Roads'!$C$30)","v":1.1762027921216365},{"$f":"'Toll Roads'!$C$28*(1+'Toll Roads'!$C$29)^(T$11-'Toll Roads'!$C$30)","v":1.1997268479640695},{"$f":"'Toll Roads'!$C$28*(1+'Toll Roads'!$C$29)^(U$11-'Toll Roads'!$C$30)","v":1.2237213849233506},{"$f":"'Toll Roads'!$C$28*(1+'Toll Roads'!$C$29)^(V$11-'Toll Roads'!$C$30)","v":1.2481958126218176},{"$f":"'Toll Roads'!$C$28*(1+'Toll Roads'!$C$29)^(W$11-'Toll Roads'!$C$30)","v":1.273159728874254},{"$f":"'Toll Roads'!$C$28*(1+'Toll Roads'!$C$29)^(X$11-'Toll Roads'!$C$30)","v":1.298622923451739},{"$f":"'Toll Roads'!$C$28*(1+'Toll Roads'!$C$29)^(Y$11-'Toll Roads'!$C$30)","v":1.3245953819207739},{"$f":"'Toll Roads'!$C$28*(1+'Toll Roads'!$C$29)^(Z$11-'Toll Roads'!$C$30)","v":1.3510872895591892},{"$f":"'Toll Roads'!$C$28*(1+'Toll Roads'!$C$29)^(AA$11-'Toll Roads'!$C$30)","v":1.3781090353503731},{"$f":"'Toll Roads'!$C$28*(1+'Toll Roads'!$C$29)^(AB$11-'Toll Roads'!$C$30)","v":1.4056712160573805},{"$f":"'Toll Roads'!$C$28*(1+'Toll Roads'!$C$29)^(AC$11-'Toll Roads'!$C$30)","v":1.4337846403785282},{"$f":"'Toll Roads'!$C$28*(1+'Toll Roads'!$C$29)^(AD$11-'Toll Roads'!$C$30)","v":1.4624603331860986},{"$f":"'Toll Roads'!$C$28*(1+'Toll Roads'!$C$29)^(AE$11-'Toll Roads'!$C$30)","v":1.4917095398498208},{"$f":"'Toll Roads'!$C$28*(1+'Toll Roads'!$C$29)^(AF$11-'Toll Roads'!$C$30)","v":1.5215437306468169},{"$f":"'Toll Roads'!$C$28*(1+'Toll Roads'!$C$29)^(AG$11-'Toll Roads'!$C$30)","v":1.5519746052597534},{"$f":"'Toll Roads'!$C$28*(1+'Toll Roads'!$C$29)^(AH$11-'Toll Roads'!$C$30)","v":1.5830140973649482},{"$f":"'Toll Roads'!$C$28*(1+'Toll Roads'!$C$29)^(AI$11-'Toll Roads'!$C$30)","v":1.6146743793122476},{"$f":"'Toll Roads'!$C$28*(1+'Toll Roads'!$C$29)^(AJ$11-'Toll Roads'!$C$30)","v":1.6469678668984926},{"$f":"'Toll Roads'!$C$28*(1+'Toll Roads'!$C$29)^(AK$11-'Toll Roads'!$C$30)","v":1.6799072242364623},{"$f":"'Toll Roads'!$C$28*(1+'Toll Roads'!$C$29)^(AL$11-'Toll Roads'!$C$30)","v":1.7135053687211914},{"$f":"'Toll Roads'!$C$28*(1+'Toll Roads'!$C$29)^(AM$11-'Toll Roads'!$C$30)","v":1.7477754760956152},{"$f":"'Toll Roads'!$C$28*(1+'Toll Roads'!$C$29)^(AN$11-'Toll Roads'!$C$30)","v":1.7827309856175277},{"$f":"'Toll Roads'!$C$28*(1+'Toll Roads'!$C$29)^(AO$11-'Toll Roads'!$C$30)","v":1.8183856053298784},{"$f":"'Toll Roads'!$C$28*(1+'Toll Roads'!$C$29)^(AP$11-'Toll Roads'!$C$30)","v":1.8547533174364754}]
[27]
[28]
[29,"Est. Annual Rev. ($)",{"$f":"ROUND(SUMPRODUCT(C28:C31,C33:C36),-3)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUMPRODUCT(D28:D31,D33:D36),-3)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[30,"Est. Annual Costs",{"$f":"-'Green_Calcs #2'!C36","v":{"$error":"#DIV/0!"}},{"$f":"-'Green_Calcs #2'!D36","v":{"$error":"#DIV/0!"}},{"$f":"-'Green_Calcs #2'!E36","v":{"$error":"#DIV/0!"}},{"$f":"-'Green_Calcs #2'!F36","v":{"$error":"#DIV/0!"}},{"$f":"-'Green_Calcs #2'!G36","v":{"$error":"#DIV/0!"}},{"$f":"-'Green_Calcs #2'!H36","v":{"$error":"#DIV/0!"}},{"$f":"-'Green_Calcs #2'!I36","v":{"$error":"#DIV/0!"}},{"$f":"-'Green_Calcs #2'!J36","v":{"$error":"#DIV/0!"}},{"$f":"-'Green_Calcs #2'!K36","v":{"$error":"#DIV/0!"}},{"$f":"-'Green_Calcs #2'!L36","v":{"$error":"#DIV/0!"}},{"$f":"-'Green_Calcs #2'!M36","v":{"$error":"#DIV/0!"}},{"$f":"-'Green_Calcs #2'!N36","v":{"$error":"#DIV/0!"}},{"$f":"-'Green_Calcs #2'!O36","v":{"$error":"#DIV/0!"}},{"$f":"-'Green_Calcs #2'!P36","v":{"$error":"#DIV/0!"}},{"$f":"-'Green_Calcs #2'!Q36","v":{"$error":"#DIV/0!"}},{"$f":"-'Green_Calcs #2'!R36","v":{"$error":"#DIV/0!"}},{"$f":"-'Green_Calcs #2'!S36","v":{"$error":"#DIV/0!"}},{"$f":"-'Green_Calcs #2'!T36","v":{"$error":"#DIV/0!"}},{"$f":"-'Green_Calcs #2'!U36","v":{"$error":"#DIV/0!"}},{"$f":"-'Green_Calcs #2'!V36","v":{"$error":"#DIV/0!"}},{"$f":"-'Green_Calcs #2'!W36","v":{"$error":"#DIV/0!"}},{"$f":"-'Green_Calcs #2'!X36","v":{"$error":"#DIV/0!"}},{"$f":"-'Green_Calcs #2'!Y36","v":{"$error":"#DIV/0!"}},{"$f":"-'Green_Calcs #2'!Z36","v":{"$error":"#DIV/0!"}},{"$f":"-'Green_Calcs #2'!AA36","v":{"$error":"#DIV/0!"}},{"$f":"-'Green_Calcs #2'!AB36","v":{"$error":"#DIV/0!"}},{"$f":"-'Green_Calcs #2'!AC36","v":{"$error":"#DIV/0!"}},{"$f":"-'Green_Calcs #2'!AD36","v":{"$error":"#DIV/0!"}},{"$f":"-'Green_Calcs #2'!AE36","v":{"$error":"#DIV/0!"}},{"$f":"-'Green_Calcs #2'!AF36","v":{"$error":"#DIV/0!"}},{"$f":"-'Green_Calcs #2'!AG36","v":{"$error":"#DIV/0!"}},{"$f":"-'Green_Calcs #2'!AH36","v":{"$error":"#DIV/0!"}},{"$f":"-'Green_Calcs #2'!AI36","v":{"$error":"#DIV/0!"}},{"$f":"-'Green_Calcs #2'!AJ36","v":{"$error":"#DIV/0!"}},{"$f":"-'Green_Calcs #2'!AK36","v":{"$error":"#DIV/0!"}},{"$f":"-'Green_Calcs #2'!AL36","v":{"$error":"#DIV/0!"}},{"$f":"-'Green_Calcs #2'!AM36","v":{"$error":"#DIV/0!"}},{"$f":"-'Green_Calcs #2'!AN36","v":{"$error":"#DIV/0!"}},{"$f":"-'Green_Calcs #2'!AO36","v":{"$error":"#DIV/0!"}},{"$f":"-'Green_Calcs #2'!AP36","v":{"$error":"#DIV/0!"}}]
[31,"Est. Net Operating Revenue",{"$f":"SUM(C39:C40)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(D39:D40)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[32]
[33,"Operating Margins",{"$f":"C41/C39","v":{"$error":"#DIV/0!"}},{"$f":"D41/D39","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[34]
[35,"Diversion Model"]
[36]
[37,"Trip Purpose>","Passenger Cars","Trucks"]
[38,"Time Coefficient (alpha)",{"$f":"'Assumptions Tab'!U137","v":0.122},{"$f":"'Assumptions Tab'!V137","v":9.0999999999999998E-2}]
[39,"Cost coefficient (beta)",{"$f":"'Assumptions Tab'!U138","v":0.58560000000000001},{"$f":"'Assumptions Tab'!V138","v":0.10920000000000001}]
[40,"Net Constant (toll & ETC bias constant)",{"$f":"'Assumptions Tab'!U139","v":-1.4E-2},{"$f":"'Assumptions Tab'!V139","v":0.38}]
[41,"Toll $ - 2018$",{"$f":"'Toll Roads'!C24*'Assumptions Tab'!U147","v":0},{"$f":"'Toll Roads'!C25*'Assumptions Tab'!U147","v":0}]
[42,"Time Saved (TTR-TFR)",{"$f":"IF('Toll Roads'!$Q$10=1,-1000000,-'Toll Roads'!$I$14)","v":0},{"$f":"IF('Toll Roads'!$Q$10=1,-1000000,-'Toll Roads'!$I$14)","v":0}]
[43]
[44]
[45]
[46]
[47]
[48]
[49]
[50]
[51]
[52]
[53]
[54]
[55]
[56]
[57]
[58]
[59]
[60]
[61]
[62]
[63]
[64]
[65]
[66]
[{"$f":"A76+1","v":67}]
[68]
[69]
[70]
[71]
[72]
[73]
[74]
[75]
[76]
[77]
[78]
[79]
[80]
[81,"2028-2034",{"$f":"LOGEST(C42:C48,$B42:$B48,,)-1","v":{"$error":"#VALUE!"}},null,{"$f":"LOGEST(E42:E48,$B42:$B48,,)-1","v":{"$error":"#VALUE!"}}]
[82,"2035-2044",{"$f":"LOGEST(C49:C58,$B49:$B58,,)-1","v":{"$error":"#VALUE!"}},null,{"$f":"LOGEST(E49:E58,$B49:$B58,,)-1","v":{"$error":"#VALUE!"}}]
[83,"2045-2054",{"$f":"LOGEST(C59:C68,$B59:$B68,,)-1","v":{"$error":"#VALUE!"}},null,{"$f":"LOGEST(E59:E68,$B59:$B68,,)-1","v":{"$error":"#VALUE!"}}]
[84,"2055-2064",{"$f":"LOGEST(C69:C78,$B69:$B78,,)-1","v":{"$error":"#VALUE!"}},null,{"$f":"LOGEST(E69:E78,$B69:$B78,,)-1","v":{"$error":"#VALUE!"}}]
[85,"2065-2074",{"$f":"LOGEST(C79:C88,$B79:$B88,,)-1","v":{"$error":"#VALUE!"}},null,{"$f":"LOGEST(E79:E88,$B79:$B88,,)-1","v":{"$error":"#VALUE!"}}]
[86]

{"sheet":"Green_Calcs #2","index":16,"n_rows":40,"n_cols":42,"rows_kept":40,"cut":false,"hidden":true,"merged":[]}
[]
[null,"Cost Analysis"]
[]
[null,null,{"$f":"'Toll Roads'!$I$8","v":0},{"$f":"C4+1","v":1},{"$f":"D4+1","v":2},3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39]
[null,"Total VMT",{"$f":"SUM('Green_Calcs #1'!C19:C20)*Annualization_Factor*'Toll Roads'!$C$10","v":0},{"$f":"SUM('Green_Calcs #1'!D19:D20)*Annualization_Factor*'Toll Roads'!$C$10","v":{"$error":"#DIV/0!"}},{"$f":"SUM('Green_Calcs #1'!E19:E20)*Annualization_Factor*'Toll Roads'!$C$10","v":{"$error":"#DIV/0!"}},{"$f":"SUM('Green_Calcs #1'!F19:F20)*Annualization_Factor*'Toll Roads'!$C$10","v":{"$error":"#DIV/0!"}},{"$f":"SUM('Green_Calcs #1'!G19:G20)*Annualization_Factor*'Toll Roads'!$C$10","v":{"$error":"#DIV/0!"}},{"$f":"SUM('Green_Calcs #1'!H19:H20)*Annualization_Factor*'Toll Roads'!$C$10","v":{"$error":"#DIV/0!"}},{"$f":"SUM('Green_Calcs #1'!I19:I20)*Annualization_Factor*'Toll Roads'!$C$10","v":{"$error":"#DIV/0!"}},{"$f":"SUM('Green_Calcs #1'!J19:J20)*Annualization_Factor*'Toll Roads'!$C$10","v":{"$error":"#DIV/0!"}},{"$f":"SUM('Green_Calcs #1'!K19:K20)*Annualization_Factor*'Toll Roads'!$C$10","v":{"$error":"#DIV/0!"}},{"$f":"SUM('Green_Calcs #1'!L19:L20)*Annualization_Factor*'Toll Roads'!$C$10","v":{"$error":"#DIV/0!"}},{"$f":"SUM('Green_Calcs #1'!M19:M20)*Annualization_Factor*'Toll Roads'!$C$10","v":{"$error":"#DIV/0!"}},{"$f":"SUM('Green_Calcs #1'!N19:N20)*Annualization_Factor*'Toll Roads'!$C$10","v":{"$error":"#DIV/0!"}},{"$f":"SUM('Green_Calcs #1'!O19:O20)*Annualization_Factor*'Toll Roads'!$C$10","v":{"$error":"#DIV/0!"}},{"$f":"SUM('Green_Calcs #1'!P19:P20)*Annualization_Factor*'Toll Roads'!$C$10","v":{"$error":"#DIV/0!"}},{"$f":"SUM('Green_Calcs #1'!Q19:Q20)*Annualization_Factor*'Toll Roads'!$C$10","v":{"$error":"#DIV/0!"}},{"$f":"SUM('Green_Calcs #1'!R19:R20)*Annualization_Factor*'Toll Roads'!$C$10","v":{"$error":"#DIV/0!"}},{"$f":"SUM('Green_Calcs #1'!S19:S20)*Annualization_Factor*'Toll Roads'!$C$10","v":{"$error":"#DIV/0!"}},{"$f":"SUM('Green_Calcs #1'!T19:T20)*Annualization_Factor*'Toll Roads'!$C$10","v":{"$error":"#DIV/0!"}},{"$f":"SUM('Green_Calcs #1'!U19:U20)*Annualization_Factor*'Toll Roads'!$C$10","v":{"$error":"#DIV/0!"}},{"$f":"SUM('Green_Calcs #1'!V19:V20)*Annualization_Factor*'Toll Roads'!$C$10","v":{"$error":"#DIV/0!"}},{"$f":"SUM('Green_Calcs #1'!W19:W20)*Annualization_Factor*'Toll Roads'!$C$10","v":{"$error":"#DIV/0!"}},{"$f":"SUM('Green_Calcs #1'!X19:X20)*Annualization_Factor*'Toll Roads'!$C$10","v":{"$error":"#DIV/0!"}},{"$f":"SUM('Green_Calcs #1'!Y19:Y20)*Annualization_Factor*'Toll Roads'!$C$10","v":{"$error":"#DIV/0!"}},{"$f":"SUM('Green_Calcs #1'!Z19:Z20)*Annualization_Factor*'Toll Roads'!$C$10","v":{"$error":"#DIV/0!"}},{"$f":"SUM('Green_Calcs #1'!AA19:AA20)*Annualization_Factor*'Toll Roads'!$C$10","v":{"$error":"#DIV/0!"}},{"$f":"SUM('Green_Calcs #1'!AB19:AB20)*Annualization_Factor*'Toll Roads'!$C$10","v":{"$error":"#DIV/0!"}},{"$f":"SUM('Green_Calcs #1'!AC19:AC20)*Annualization_Factor*'Toll Roads'!$C$10","v":{"$error":"#DIV/0!"}},{"$f":"SUM('Green_Calcs #1'!AD19:AD20)*Annualization_Factor*'Toll Roads'!$C$10","v":{"$error":"#DIV/0!"}},{"$f":"SUM('Green_Calcs #1'!AE19:AE20)*Annualization_Factor*'Toll Roads'!$C$10","v":{"$error":"#DIV/0!"}},{"$f":"SUM('Green_Calcs #1'!AF19:AF20)*Annualization_Factor*'Toll Roads'!$C$10","v":{"$error":"#DIV/0!"}},{"$f":"SUM('Green_Calcs #1'!AG19:AG20)*Annualization_Factor*'Toll Roads'!$C$10","v":{"$error":"#DIV/0!"}},{"$f":"SUM('Green_Calcs #1'!AH19:AH20)*Annualization_Factor*'Toll Roads'!$C$10","v":{"$error":"#DIV/0!"}},{"$f":"SUM('Green_Calcs #1'!AI19:AI20)*Annualization_Factor*'Toll Roads'!$C$10","v":{"$error":"#DIV/0!"}},{"$f":"SUM('Green_Calcs #1'!AJ19:AJ20)*Annualization_Factor*'Toll Roads'!$C$10","v":{"$error":"#DIV/0!"}},{"$f":"SUM('Green_Calcs #1'!AK19:AK20)*Annualization_Factor*'Toll Roads'!$C$10","v":{"$error":"#DIV/0!"}},{"$f":"SUM('Green_Calcs #1'!AL19:AL20)*Annualization_Factor*'Toll Roads'!$C$10","v":{"$error":"#DIV/0!"}},{"$f":"SUM('Green_Calcs #1'!AM19:AM20)*Annualization_Factor*'Toll Roads'!$C$10","v":{"$error":"#DIV/0!"}},{"$f":"SUM('Green_Calcs #1'!AN19:AN20)*Annualization_Factor*'Toll Roads'!$C$10","v":{"$error":"#DIV/0!"}},{"$f":"SUM('Green_Calcs #1'!AO19:AO20)*Annualization_Factor*'Toll Roads'!$C$10","v":{"$error":"#DIV/0!"}},{"$f":"SUM('Green_Calcs #1'!AP19:AP20)*Annualization_Factor*'Toll Roads'!$C$10","v":{"$error":"#DIV/0!"}}]
[null,"VMT per Trip",{"$f":"'Assumptions Tab'!$U$147","v":0},{"$f":"'Assumptions Tab'!$U$147","v":0},{"$f":"'Assumptions Tab'!$U$147","v":0},{"$f":"'Assumptions Tab'!$U$147","v":0},{"$f":"'Assumptions Tab'!$U$147","v":0},{"$f":"'Assumptions Tab'!$U$147","v":0},{"$f":"'Assumptions Tab'!$U$147","v":0},{"$f":"'Assumptions Tab'!$U$147","v":0},{"$f":"'Assumptions Tab'!$U$147","v":0},{"$f":"'Assumptions Tab'!$U$147","v":0},{"$f":"'Assumptions Tab'!$U$147","v":0},{"$f":"'Assumptions Tab'!$U$147","v":0},{"$f":"'Assumptions Tab'!$U$147","v":0},{"$f":"'Assumptions Tab'!$U$147","v":0},{"$f":"'Assumptions Tab'!$U$147","v":0},{"$f":"'Assumptions Tab'!$U$147","v":0},{"$f":"'Assumptions Tab'!$U$147","v":0},{"$f":"'Assumptions Tab'!$U$147","v":0},{"$f":"'Assumptions Tab'!$U$147","v":0},{"$f":"'Assumptions Tab'!$U$147","v":0},{"$f":"'Assumptions Tab'!$U$147","v":0},{"$f":"'Assumptions Tab'!$U$147","v":0},{"$f":"'Assumptions Tab'!$U$147","v":0},{"$f":"'Assumptions Tab'!$U$147","v":0},{"$f":"'Assumptions Tab'!$U$147","v":0},{"$f":"'Assumptions Tab'!$U$147","v":0},{"$f":"'Assumptions Tab'!$U$147","v":0},{"$f":"'Assumptions Tab'!$U$147","v":0},{"$f":"'Assumptions Tab'!$U$147","v":0},{"$f":"'Assumptions Tab'!$U$147","v":0},{"$f":"'Assumptions Tab'!$U$147","v":0},{"$f":"'Assumptions Tab'!$U$147","v":0},{"$f":"'Assumptions Tab'!$U$147","v":0},{"$f":"'Assumptions Tab'!$U$147","v":0},{"$f":"'Assumptions Tab'!$U$147","v":0},{"$f":"'Assumptions Tab'!$U$147","v":0},{"$f":"'Assumptions Tab'!$U$147","v":0},{"$f":"'Assumptions Tab'!$U$147","v":0},{"$f":"'Assumptions Tab'!$U$147","v":0},{"$f":"'Assumptions Tab'!$U$147","v":0}]
[null,"Non-Tolled VMT",{"$f":"(SUM('Green_Calcs #1'!C19:C20)-SUM('Green_Calcs #1'!C22:C23))*'Toll Roads'!$C$10","v":0},{"$f":"SUM('Green_Calcs #1'!D19:D20)-SUM('Green_Calcs #1'!D22:D23)","v":{"$error":"#DIV/0!"}},{"$f":"SUM('Green_Calcs #1'!E19:E20)-SUM('Green_Calcs #1'!E22:E23)","v":{"$error":"#DIV/0!"}},{"$f":"SUM('Green_Calcs #1'!F19:F20)-SUM('Green_Calcs #1'!F22:F23)","v":{"$error":"#DIV/0!"}},{"$f":"SUM('Green_Calcs #1'!G19:G20)-SUM('Green_Calcs #1'!G22:G23)","v":{"$error":"#DIV/0!"}},{"$f":"SUM('Green_Calcs #1'!H19:H20)-SUM('Green_Calcs #1'!H22:H23)","v":{"$error":"#DIV/0!"}},{"$f":"SUM('Green_Calcs #1'!I19:I20)-SUM('Green_Calcs #1'!I22:I23)","v":{"$error":"#DIV/0!"}},{"$f":"SUM('Green_Calcs #1'!J19:J20)-SUM('Green_Calcs #1'!J22:J23)","v":{"$error":"#DIV/0!"}},{"$f":"SUM('Green_Calcs #1'!K19:K20)-SUM('Green_Calcs #1'!K22:K23)","v":{"$error":"#DIV/0!"}},{"$f":"SUM('Green_Calcs #1'!L19:L20)-SUM('Green_Calcs #1'!L22:L23)","v":{"$error":"#DIV/0!"}},{"$f":"SUM('Green_Calcs #1'!M19:M20)-SUM('Green_Calcs #1'!M22:M23)","v":{"$error":"#DIV/0!"}},{"$f":"SUM('Green_Calcs #1'!N19:N20)-SUM('Green_Calcs #1'!N22:N23)","v":{"$error":"#DIV/0!"}},{"$f":"SUM('Green_Calcs #1'!O19:O20)-SUM('Green_Calcs #1'!O22:O23)","v":{"$error":"#DIV/0!"}},{"$f":"SUM('Green_Calcs #1'!P19:P20)-SUM('Green_Calcs #1'!P22:P23)","v":{"$error":"#DIV/0!"}},{"$f":"SUM('Green_Calcs #1'!Q19:Q20)-SUM('Green_Calcs #1'!Q22:Q23)","v":{"$error":"#DIV/0!"}},{"$f":"SUM('Green_Calcs #1'!R19:R20)-SUM('Green_Calcs #1'!R22:R23)","v":{"$error":"#DIV/0!"}},{"$f":"SUM('Green_Calcs #1'!S19:S20)-SUM('Green_Calcs #1'!S22:S23)","v":{"$error":"#DIV/0!"}},{"$f":"SUM('Green_Calcs #1'!T19:T20)-SUM('Green_Calcs #1'!T22:T23)","v":{"$error":"#DIV/0!"}},{"$f":"SUM('Green_Calcs #1'!U19:U20)-SUM('Green_Calcs #1'!U22:U23)","v":{"$error":"#DIV/0!"}},{"$f":"SUM('Green_Calcs #1'!V19:V20)-SUM('Green_Calcs #1'!V22:V23)","v":{"$error":"#DIV/0!"}},{"$f":"SUM('Green_Calcs #1'!W19:W20)-SUM('Green_Calcs #1'!W22:W23)","v":{"$error":"#DIV/0!"}},{"$f":"SUM('Green_Calcs #1'!X19:X20)-SUM('Green_Calcs #1'!X22:X23)","v":{"$error":"#DIV/0!"}},{"$f":"SUM('Green_Calcs #1'!Y19:Y20)-SUM('Green_Calcs #1'!Y22:Y23)","v":{"$error":"#DIV/0!"}},{"$f":"SUM('Green_Calcs #1'!Z19:Z20)-SUM('Green_Calcs #1'!Z22:Z23)","v":{"$error":"#DIV/0!"}},{"$f":"SUM('Green_Calcs #1'!AA19:AA20)-SUM('Green_Calcs #1'!AA22:AA23)","v":{"$error":"#DIV/0!"}},{"$f":"SUM('Green_Calcs #1'!AB19:AB20)-SUM('Green_Calcs #1'!AB22:AB23)","v":{"$error":"#DIV/0!"}},{"$f":"SUM('Green_Calcs #1'!AC19:AC20)-SUM('Green_Calcs #1'!AC22:AC23)","v":{"$error":"#DIV/0!"}},{"$f":"SUM('Green_Calcs #1'!AD19:AD20)-SUM('Green_Calcs #1'!AD22:AD23)","v":{"$error":"#DIV/0!"}},{"$f":"SUM('Green_Calcs #1'!AE19:AE20)-SUM('Green_Calcs #1'!AE22:AE23)","v":{"$error":"#DIV/0!"}},{"$f":"SUM('Green_Calcs #1'!AF19:AF20)-SUM('Green_Calcs #1'!AF22:AF23)","v":{"$error":"#DIV/0!"}},{"$f":"SUM('Green_Calcs #1'!AG19:AG20)-SUM('Green_Calcs #1'!AG22:AG23)","v":{"$error":"#DIV/0!"}},{"$f":"SUM('Green_Calcs #1'!AH19:AH20)-SUM('Green_Calcs #1'!AH22:AH23)","v":{"$error":"#DIV/0!"}},{"$f":"SUM('Green_Calcs #1'!AI19:AI20)-SUM('Green_Calcs #1'!AI22:AI23)","v":{"$error":"#DIV/0!"}},{"$f":"SUM('Green_Calcs #1'!AJ19:AJ20)-SUM('Green_Calcs #1'!AJ22:AJ23)","v":{"$error":"#DIV/0!"}},{"$f":"SUM('Green_Calcs #1'!AK19:AK20)-SUM('Green_Calcs #1'!AK22:AK23)","v":{"$error":"#DIV/0!"}},{"$f":"SUM('Green_Calcs #1'!AL19:AL20)-SUM('Green_Calcs #1'!AL22:AL23)","v":{"$error":"#DIV/0!"}},{"$f":"SUM('Green_Calcs #1'!AM19:AM20)-SUM('Green_Calcs #1'!AM22:AM23)","v":{"$error":"#DIV/0!"}},{"$f":"SUM('Green_Calcs #1'!AN19:AN20)-SUM('Green_Calcs #1'!AN22:AN23)","v":{"$error":"#DIV/0!"}},{"$f":"SUM('Green_Calcs #1'!AO19:AO20)-SUM('Green_Calcs #1'!AO22:AO23)","v":{"$error":"#DIV/0!"}},{"$f":"SUM('Green_Calcs #1'!AP19:AP20)-SUM('Green_Calcs #1'!AP22:AP23)","v":{"$error":"#DIV/0!"}}]
[null,"Non-Tolled Trips",{"$f":"C7/C6","v":{"$error":"#DIV/0!"}},{"$f":"D7/D6","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,"Non-Tolled Tx",{"$f":"C8*'Assumptions Tab'!$U$149","v":{"$error":"#DIV/0!"}},{"$f":"D8*'Assumptions Tab'!$U$149","v":{"$error":"#DIV/0!"}},{"$f":"E8*'Assumptions Tab'!$U$149","v":{"$error":"#DIV/0!"}},{"$f":"F8*'Assumptions Tab'!$U$149","v":{"$error":"#DIV/0!"}},{"$f":"G8*'Assumptions Tab'!$U$149","v":{"$error":"#DIV/0!"}},{"$f":"H8*'Assumptions Tab'!$U$149","v":{"$error":"#DIV/0!"}},{"$f":"I8*'Assumptions Tab'!$U$149","v":{"$error":"#DIV/0!"}},{"$f":"J8*'Assumptions Tab'!$U$149","v":{"$error":"#DIV/0!"}},{"$f":"K8*'Assumptions Tab'!$U$149","v":{"$error":"#DIV/0!"}},{"$f":"L8*'Assumptions Tab'!$U$149","v":{"$error":"#DIV/0!"}},{"$f":"M8*'Assumptions Tab'!$U$149","v":{"$error":"#DIV/0!"}},{"$f":"N8*'Assumptions Tab'!$U$149","v":{"$error":"#DIV/0!"}},{"$f":"O8*'Assumptions Tab'!$U$149","v":{"$error":"#DIV/0!"}},{"$f":"P8*'Assumptions Tab'!$U$149","v":{"$error":"#DIV/0!"}},{"$f":"Q8*'Assumptions Tab'!$U$149","v":{"$error":"#DIV/0!"}},{"$f":"R8*'Assumptions Tab'!$U$149","v":{"$error":"#DIV/0!"}},{"$f":"S8*'Assumptions Tab'!$U$149","v":{"$error":"#DIV/0!"}},{"$f":"T8*'Assumptions Tab'!$U$149","v":{"$error":"#DIV/0!"}},{"$f":"U8*'Assumptions Tab'!$U$149","v":{"$error":"#DIV/0!"}},{"$f":"V8*'Assumptions Tab'!$U$149","v":{"$error":"#DIV/0!"}},{"$f":"W8*'Assumptions Tab'!$U$149","v":{"$error":"#DIV/0!"}},{"$f":"X8*'Assumptions Tab'!$U$149","v":{"$error":"#DIV/0!"}},{"$f":"Y8*'Assumptions Tab'!$U$149","v":{"$error":"#DIV/0!"}},{"$f":"Z8*'Assumptions Tab'!$U$149","v":{"$error":"#DIV/0!"}},{"$f":"AA8*'Assumptions Tab'!$U$149","v":{"$error":"#DIV/0!"}},{"$f":"AB8*'Assumptions Tab'!$U$149","v":{"$error":"#DIV/0!"}},{"$f":"AC8*'Assumptions Tab'!$U$149","v":{"$error":"#DIV/0!"}},{"$f":"AD8*'Assumptions Tab'!$U$149","v":{"$error":"#DIV/0!"}},{"$f":"AE8*'Assumptions Tab'!$U$149","v":{"$error":"#DIV/0!"}},{"$f":"AF8*'Assumptions Tab'!$U$149","v":{"$error":"#DIV/0!"}},{"$f":"AG8*'Assumptions Tab'!$U$149","v":{"$error":"#DIV/0!"}},{"$f":"AH8*'Assumptions Tab'!$U$149","v":{"$error":"#DIV/0!"}},{"$f":"AI8*'Assumptions Tab'!$U$149","v":{"$error":"#DIV/0!"}},{"$f":"AJ8*'Assumptions Tab'!$U$149","v":{"$error":"#DIV/0!"}},{"$f":"AK8*'Assumptions Tab'!$U$149","v":{"$error":"#DIV/0!"}},{"$f":"AL8*'Assumptions Tab'!$U$149","v":{"$error":"#DIV/0!"}},{"$f":"AM8*'Assumptions Tab'!$U$149","v":{"$error":"#DIV/0!"}},{"$f":"AN8*'Assumptions Tab'!$U$149","v":{"$error":"#DIV/0!"}},{"$f":"AO8*'Assumptions Tab'!$U$149","v":{"$error":"#DIV/0!"}},{"$f":"AP8*'Assumptions Tab'!$U$149","v":{"$error":"#DIV/0!"}}]
[null,"Non-Tolled Cost per Tx",{"$f":"'Assumptions Tab'!$E$24*(1+'Assumptions Tab'!$E$26)^(C$4-'Assumptions Tab'!$E$25)","v":0.01},{"$f":"'Assumptions Tab'!$E$24*(1+'Assumptions Tab'!$E$26)^(D$4-'Assumptions Tab'!$E$25)","v":0.01},{"$f":"'Assumptions Tab'!$E$24*(1+'Assumptions Tab'!$E$26)^(E$4-'Assumptions Tab'!$E$25)","v":0.01},{"$f":"'Assumptions Tab'!$E$24*(1+'Assumptions Tab'!$E$26)^(F$4-'Assumptions Tab'!$E$25)","v":0.01},{"$f":"'Assumptions Tab'!$E$24*(1+'Assumptions Tab'!$E$26)^(G$4-'Assumptions Tab'!$E$25)","v":0.01},{"$f":"'Assumptions Tab'!$E$24*(1+'Assumptions Tab'!$E$26)^(H$4-'Assumptions Tab'!$E$25)","v":0.01},{"$f":"'Assumptions Tab'!$E$24*(1+'Assumptions Tab'!$E$26)^(I$4-'Assumptions Tab'!$E$25)","v":0.01},{"$f":"'Assumptions Tab'!$E$24*(1+'Assumptions Tab'!$E$26)^(J$4-'Assumptions Tab'!$E$25)","v":0.01},{"$f":"'Assumptions Tab'!$E$24*(1+'Assumptions Tab'!$E$26)^(K$4-'Assumptions Tab'!$E$25)","v":0.01},{"$f":"'Assumptions Tab'!$E$24*(1+'Assumptions Tab'!$E$26)^(L$4-'Assumptions Tab'!$E$25)","v":0.01},{"$f":"'Assumptions Tab'!$E$24*(1+'Assumptions Tab'!$E$26)^(M$4-'Assumptions Tab'!$E$25)","v":0.01},{"$f":"'Assumptions Tab'!$E$24*(1+'Assumptions Tab'!$E$26)^(N$4-'Assumptions Tab'!$E$25)","v":0.01},{"$f":"'Assumptions Tab'!$E$24*(1+'Assumptions Tab'!$E$26)^(O$4-'Assumptions Tab'!$E$25)","v":0.01},{"$f":"'Assumptions Tab'!$E$24*(1+'Assumptions Tab'!$E$26)^(P$4-'Assumptions Tab'!$E$25)","v":0.01},{"$f":"'Assumptions Tab'!$E$24*(1+'Assumptions Tab'!$E$26)^(Q$4-'Assumptions Tab'!$E$25)","v":0.01},{"$f":"'Assumptions Tab'!$E$24*(1+'Assumptions Tab'!$E$26)^(R$4-'Assumptions Tab'!$E$25)","v":0.01},{"$f":"'Assumptions Tab'!$E$24*(1+'Assumptions Tab'!$E$26)^(S$4-'Assumptions Tab'!$E$25)","v":0.01},{"$f":"'Assumptions Tab'!$E$24*(1+'Assumptions Tab'!$E$26)^(T$4-'Assumptions Tab'!$E$25)","v":0.01},{"$f":"'Assumptions Tab'!$E$24*(1+'Assumptions Tab'!$E$26)^(U$4-'Assumptions Tab'!$E$25)","v":0.01},{"$f":"'Assumptions Tab'!$E$24*(1+'Assumptions Tab'!$E$26)^(V$4-'Assumptions Tab'!$E$25)","v":0.01},{"$f":"'Assumptions Tab'!$E$24*(1+'Assumptions Tab'!$E$26)^(W$4-'Assumptions Tab'!$E$25)","v":0.01},{"$f":"'Assumptions Tab'!$E$24*(1+'Assumptions Tab'!$E$26)^(X$4-'Assumptions Tab'!$E$25)","v":0.01},{"$f":"'Assumptions Tab'!$E$24*(1+'Assumptions Tab'!$E$26)^(Y$4-'Assumptions Tab'!$E$25)","v":0.01},{"$f":"'Assumptions Tab'!$E$24*(1+'Assumptions Tab'!$E$26)^(Z$4-'Assumptions Tab'!$E$25)","v":0.01},{"$f":"'Assumptions Tab'!$E$24*(1+'Assumptions Tab'!$E$26)^(AA$4-'Assumptions Tab'!$E$25)","v":0.01},{"$f":"'Assumptions Tab'!$E$24*(1+'Assumptions Tab'!$E$26)^(AB$4-'Assumptions Tab'!$E$25)","v":0.01},{"$f":"'Assumptions Tab'!$E$24*(1+'Assumptions Tab'!$E$26)^(AC$4-'Assumptions Tab'!$E$25)","v":0.01},{"$f":"'Assumptions Tab'!$E$24*(1+'Assumptions Tab'!$E$26)^(AD$4-'Assumptions Tab'!$E$25)","v":0.01},{"$f":"'Assumptions Tab'!$E$24*(1+'Assumptions Tab'!$E$26)^(AE$4-'Assumptions Tab'!$E$25)","v":0.01},{"$f":"'Assumptions Tab'!$E$24*(1+'Assumptions Tab'!$E$26)^(AF$4-'Assumptions Tab'!$E$25)","v":0.01},{"$f":"'Assumptions Tab'!$E$24*(1+'Assumptions Tab'!$E$26)^(AG$4-'Assumptions Tab'!$E$25)","v":0.01},{"$f":"'Assumptions Tab'!$E$24*(1+'Assumptions Tab'!$E$26)^(AH$4-'Assumptions Tab'!$E$25)","v":0.01},{"$f":"'Assumptions Tab'!$E$24*(1+'Assumptions Tab'!$E$26)^(AI$4-'Assumptions Tab'!$E$25)","v":0.01},{"$f":"'Assumptions Tab'!$E$24*(1+'Assumptions Tab'!$E$26)^(AJ$4-'Assumptions Tab'!$E$25)","v":0.01},{"$f":"'Assumptions Tab'!$E$24*(1+'Assumptions Tab'!$E$26)^(AK$4-'Assumptions Tab'!$E$25)","v":0.01},{"$f":"'Assumptions Tab'!$E$24*(1+'Assumptions Tab'!$E$26)^(AL$4-'Assumptions Tab'!$E$25)","v":0.01},{"$f":"'Assumptions Tab'!$E$24*(1+'Assumptions Tab'!$E$26)^(AM$4-'Assumptions Tab'!$E$25)","v":0.01},{"$f":"'Assumptions Tab'!$E$24*(1+'Assumptions Tab'!$E$26)^(AN$4-'Assumptions Tab'!$E$25)","v":0.01},{"$f":"'Assumptions Tab'!$E$24*(1+'Assumptions Tab'!$E$26)^(AO$4-'Assumptions Tab'!$E$25)","v":0.01},{"$f":"'Assumptions Tab'!$E$24*(1+'Assumptions Tab'!$E$26)^(AP$4-'Assumptions Tab'!$E$25)","v":0.01}]
[null,"Non-Tolled Cost",{"$f":"C9*C10","v":{"$error":"#DIV/0!"}},{"$f":"D9*D10","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,"Tolled VMT",{"$f":"C5-C7","v":0},{"$f":"D5-D7","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,"Tolled Trips",{"$f":"C12/C6","v":{"$error":"#DIV/0!"}},{"$f":"D12/D6","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,"Tolled ETC Trips",{"$f":"C$13*VLOOKUP(C4,'Assumptions Tab'!$T$156:$X$216,2,TRUE)","v":{"$error":"#DIV/0!"}},{"$f":"D$13*VLOOKUP(D4,'Assumptions Tab'!$T$156:$X$216,2,TRUE)","v":{"$error":"#DIV/0!"}},{"$f":"E$13*VLOOKUP(E4,'Assumptions Tab'!$T$156:$X$216,2,TRUE)","v":{"$error":"#DIV/0!"}},{"$f":"F$13*VLOOKUP(F4,'Assumptions Tab'!$T$156:$X$216,2,TRUE)","v":{"$error":"#DIV/0!"}},{"$f":"G$13*VLOOKUP(G4,'Assumptions Tab'!$T$156:$X$216,2,TRUE)","v":{"$error":"#DIV/0!"}},{"$f":"H$13*VLOOKUP(H4,'Assumptions Tab'!$T$156:$X$216,2,TRUE)","v":{"$error":"#DIV/0!"}},{"$f":"I$13*VLOOKUP(I4,'Assumptions Tab'!$T$156:$X$216,2,TRUE)","v":{"$error":"#DIV/0!"}},{"$f":"J$13*VLOOKUP(J4,'Assumptions Tab'!$T$156:$X$216,2,TRUE)","v":{"$error":"#DIV/0!"}},{"$f":"K$13*VLOOKUP(K4,'Assumptions Tab'!$T$156:$X$216,2,TRUE)","v":{"$error":"#DIV/0!"}},{"$f":"L$13*VLOOKUP(L4,'Assumptions Tab'!$T$156:$X$216,2,TRUE)","v":{"$error":"#DIV/0!"}},{"$f":"M$13*VLOOKUP(M4,'Assumptions Tab'!$T$156:$X$216,2,TRUE)","v":{"$error":"#DIV/0!"}},{"$f":"N$13*VLOOKUP(N4,'Assumptions Tab'!$T$156:$X$216,2,TRUE)","v":{"$error":"#DIV/0!"}},{"$f":"O$13*VLOOKUP(O4,'Assumptions Tab'!$T$156:$X$216,2,TRUE)","v":{"$error":"#DIV/0!"}},{"$f":"P$13*VLOOKUP(P4,'Assumptions Tab'!$T$156:$X$216,2,TRUE)","v":{"$error":"#DIV/0!"}},{"$f":"Q$13*VLOOKUP(Q4,'Assumptions Tab'!$T$156:$X$216,2,TRUE)","v":{"$error":"#DIV/0!"}},{"$f":"R$13*VLOOKUP(R4,'Assumptions Tab'!$T$156:$X$216,2,TRUE)","v":{"$error":"#DIV/0!"}},{"$f":"S$13*VLOOKUP(S4,'Assumptions Tab'!$T$156:$X$216,2,TRUE)","v":{"$error":"#DIV/0!"}},{"$f":"T$13*VLOOKUP(T4,'Assumptions Tab'!$T$156:$X$216,2,TRUE)","v":{"$error":"#DIV/0!"}},{"$f":"U$13*VLOOKUP(U4,'Assumptions Tab'!$T$156:$X$216,2,TRUE)","v":{"$error":"#DIV/0!"}},{"$f":"V$13*VLOOKUP(V4,'Assumptions Tab'!$T$156:$X$216,2,TRUE)","v":{"$error":"#DIV/0!"}},{"$f":"W$13*VLOOKUP(W4,'Assumptions Tab'!$T$156:$X$216,2,TRUE)","v":{"$error":"#DIV/0!"}},{"$f":"X$13*VLOOKUP(X4,'Assumptions Tab'!$T$156:$X$216,2,TRUE)","v":{"$error":"#DIV/0!"}},{"$f":"Y$13*VLOOKUP(Y4,'Assumptions Tab'!$T$156:$X$216,2,TRUE)","v":{"$error":"#DIV/0!"}},{"$f":"Z$13*VLOOKUP(Z4,'Assumptions Tab'!$T$156:$X$216,2,TRUE)","v":{"$error":"#DIV/0!"}},{"$f":"AA$13*VLOOKUP(AA4,'Assumptions Tab'!$T$156:$X$216,2,TRUE)","v":{"$error":"#DIV/0!"}},{"$f":"AB$13*VLOOKUP(AB4,'Assumptions Tab'!$T$156:$X$216,2,TRUE)","v":{"$error":"#DIV/0!"}},{"$f":"AC$13*VLOOKUP(AC4,'Assumptions Tab'!$T$156:$X$216,2,TRUE)","v":{"$error":"#DIV/0!"}},{"$f":"AD$13*VLOOKUP(AD4,'Assumptions Tab'!$T$156:$X$216,2,TRUE)","v":{"$error":"#DIV/0!"}},{"$f":"AE$13*VLOOKUP(AE4,'Assumptions Tab'!$T$156:$X$216,2,TRUE)","v":{"$error":"#DIV/0!"}},{"$f":"AF$13*VLOOKUP(AF4,'Assumptions Tab'!$T$156:$X$216,2,TRUE)","v":{"$error":"#DIV/0!"}},{"$f":"AG$13*VLOOKUP(AG4,'Assumptions Tab'!$T$156:$X$216,2,TRUE)","v":{"$error":"#DIV/0!"}},{"$f":"AH$13*VLOOKUP(AH4,'Assumptions Tab'!$T$156:$X$216,2,TRUE)","v":{"$error":"#DIV/0!"}},{"$f":"AI$13*VLOOKUP(AI4,'Assumptions Tab'!$T$156:$X$216,2,TRUE)","v":{"$error":"#DIV/0!"}},{"$f":"AJ$13*VLOOKUP(AJ4,'Assumptions Tab'!$T$156:$X$216,2,TRUE)","v":{"$error":"#DIV/0!"}},{"$f":"AK$13*VLOOKUP(AK4,'Assumptions Tab'!$T$156:$X$216,2,TRUE)","v":{"$error":"#DIV/0!"}},{"$f":"AL$13*VLOOKUP(AL4,'Assumptions Tab'!$T$156:$X$216,2,TRUE)","v":{"$error":"#DIV/0!"}},{"$f":"AM$13*VLOOKUP(AM4,'Assumptions Tab'!$T$156:$X$216,2,TRUE)","v":{"$error":"#DIV/0!"}},{"$f":"AN$13*VLOOKUP(AN4,'Assumptions Tab'!$T$156:$X$216,2,TRUE)","v":{"$error":"#DIV/0!"}},{"$f":"AO$13*VLOOKUP(AO4,'Assumptions Tab'!$T$156:$X$216,2,TRUE)","v":{"$error":"#DIV/0!"}},{"$f":"AP$13*VLOOKUP(AP4,'Assumptions Tab'!$T$156:$X$216,2,TRUE)","v":{"$error":"#DIV/0!"}}]
[null,"Tolled ETC Tx",{"$f":"C14*'Assumptions Tab'!$U$149","v":{"$error":"#DIV/0!"}},{"$f":"D14*'Assumptions Tab'!$U$149","v":{"$error":"#DIV/0!"}},{"$f":"E14*'Assumptions Tab'!$U$149","v":{"$error":"#DIV/0!"}},{"$f":"F14*'Assumptions Tab'!$U$149","v":{"$error":"#DIV/0!"}},{"$f":"G14*'Assumptions Tab'!$U$149","v":{"$error":"#DIV/0!"}},{"$f":"H14*'Assumptions Tab'!$U$149","v":{"$error":"#DIV/0!"}},{"$f":"I14*'Assumptions Tab'!$U$149","v":{"$error":"#DIV/0!"}},{"$f":"J14*'Assumptions Tab'!$U$149","v":{"$error":"#DIV/0!"}},{"$f":"K14*'Assumptions Tab'!$U$149","v":{"$error":"#DIV/0!"}},{"$f":"L14*'Assumptions Tab'!$U$149","v":{"$error":"#DIV/0!"}},{"$f":"M14*'Assumptions Tab'!$U$149","v":{"$error":"#DIV/0!"}},{"$f":"N14*'Assumptions Tab'!$U$149","v":{"$error":"#DIV/0!"}},{"$f":"O14*'Assumptions Tab'!$U$149","v":{"$error":"#DIV/0!"}},{"$f":"P14*'Assumptions Tab'!$U$149","v":{"$error":"#DIV/0!"}},{"$f":"Q14*'Assumptions Tab'!$U$149","v":{"$error":"#DIV/0!"}},{"$f":"R14*'Assumptions Tab'!$U$149","v":{"$error":"#DIV/0!"}},{"$f":"S14*'Assumptions Tab'!$U$149","v":{"$error":"#DIV/0!"}},{"$f":"T14*'Assumptions Tab'!$U$149","v":{"$error":"#DIV/0!"}},{"$f":"U14*'Assumptions Tab'!$U$149","v":{"$error":"#DIV/0!"}},{"$f":"V14*'Assumptions Tab'!$U$149","v":{"$error":"#DIV/0!"}},{"$f":"W14*'Assumptions Tab'!$U$149","v":{"$error":"#DIV/0!"}},{"$f":"X14*'Assumptions Tab'!$U$149","v":{"$error":"#DIV/0!"}},{"$f":"Y14*'Assumptions Tab'!$U$149","v":{"$error":"#DIV/0!"}},{"$f":"Z14*'Assumptions Tab'!$U$149","v":{"$error":"#DIV/0!"}},{"$f":"AA14*'Assumptions Tab'!$U$149","v":{"$error":"#DIV/0!"}},{"$f":"AB14*'Assumptions Tab'!$U$149","v":{"$error":"#DIV/0!"}},{"$f":"AC14*'Assumptions Tab'!$U$149","v":{"$error":"#DIV/0!"}},{"$f":"AD14*'Assumptions Tab'!$U$149","v":{"$error":"#DIV/0!"}},{"$f":"AE14*'Assumptions Tab'!$U$149","v":{"$error":"#DIV/0!"}},{"$f":"AF14*'Assumptions Tab'!$U$149","v":{"$error":"#DIV/0!"}},{"$f":"AG14*'Assumptions Tab'!$U$149","v":{"$error":"#DIV/0!"}},{"$f":"AH14*'Assumptions Tab'!$U$149","v":{"$error":"#DIV/0!"}},{"$f":"AI14*'Assumptions Tab'!$U$149","v":{"$error":"#DIV/0!"}},{"$f":"AJ14*'Assumptions Tab'!$U$149","v":{"$error":"#DIV/0!"}},{"$f":"AK14*'Assumptions Tab'!$U$149","v":{"$error":"#DIV/0!"}},{"$f":"AL14*'Assumptions Tab'!$U$149","v":{"$error":"#DIV/0!"}},{"$f":"AM14*'Assumptions Tab'!$U$149","v":{"$error":"#DIV/0!"}},{"$f":"AN14*'Assumptions Tab'!$U$149","v":{"$error":"#DIV/0!"}},{"$f":"AO14*'Assumptions Tab'!$U$149","v":{"$error":"#DIV/0!"}},{"$f":"AP14*'Assumptions Tab'!$U$149","v":{"$error":"#DIV/0!"}}]
[null,"ETC cost/tx",{"$f":"'Assumptions Tab'!$E$21*(1+'Assumptions Tab'!$E$26)^(C$4-'Assumptions Tab'!$E$25)","v":0.15},{"$f":"'Assumptions Tab'!$E$21*(1+'Assumptions Tab'!$E$26)^(D$4-'Assumptions Tab'!$E$25)","v":0.15},{"$f":"'Assumptions Tab'!$E$21*(1+'Assumptions Tab'!$E$26)^(E$4-'Assumptions Tab'!$E$25)","v":0.15},{"$f":"'Assumptions Tab'!$E$21*(1+'Assumptions Tab'!$E$26)^(F$4-'Assumptions Tab'!$E$25)","v":0.15},{"$f":"'Assumptions Tab'!$E$21*(1+'Assumptions Tab'!$E$26)^(G$4-'Assumptions Tab'!$E$25)","v":0.15},{"$f":"'Assumptions Tab'!$E$21*(1+'Assumptions Tab'!$E$26)^(H$4-'Assumptions Tab'!$E$25)","v":0.15},{"$f":"'Assumptions Tab'!$E$21*(1+'Assumptions Tab'!$E$26)^(I$4-'Assumptions Tab'!$E$25)","v":0.15},{"$f":"'Assumptions Tab'!$E$21*(1+'Assumptions Tab'!$E$26)^(J$4-'Assumptions Tab'!$E$25)","v":0.15},{"$f":"'Assumptions Tab'!$E$21*(1+'Assumptions Tab'!$E$26)^(K$4-'Assumptions Tab'!$E$25)","v":0.15},{"$f":"'Assumptions Tab'!$E$21*(1+'Assumptions Tab'!$E$26)^(L$4-'Assumptions Tab'!$E$25)","v":0.15},{"$f":"'Assumptions Tab'!$E$21*(1+'Assumptions Tab'!$E$26)^(M$4-'Assumptions Tab'!$E$25)","v":0.15},{"$f":"'Assumptions Tab'!$E$21*(1+'Assumptions Tab'!$E$26)^(N$4-'Assumptions Tab'!$E$25)","v":0.15},{"$f":"'Assumptions Tab'!$E$21*(1+'Assumptions Tab'!$E$26)^(O$4-'Assumptions Tab'!$E$25)","v":0.15},{"$f":"'Assumptions Tab'!$E$21*(1+'Assumptions Tab'!$E$26)^(P$4-'Assumptions Tab'!$E$25)","v":0.15},{"$f":"'Assumptions Tab'!$E$21*(1+'Assumptions Tab'!$E$26)^(Q$4-'Assumptions Tab'!$E$25)","v":0.15},{"$f":"'Assumptions Tab'!$E$21*(1+'Assumptions Tab'!$E$26)^(R$4-'Assumptions Tab'!$E$25)","v":0.15},{"$f":"'Assumptions Tab'!$E$21*(1+'Assumptions Tab'!$E$26)^(S$4-'Assumptions Tab'!$E$25)","v":0.15},{"$f":"'Assumptions Tab'!$E$21*(1+'Assumptions Tab'!$E$26)^(T$4-'Assumptions Tab'!$E$25)","v":0.15},{"$f":"'Assumptions Tab'!$E$21*(1+'Assumptions Tab'!$E$26)^(U$4-'Assumptions Tab'!$E$25)","v":0.15},{"$f":"'Assumptions Tab'!$E$21*(1+'Assumptions Tab'!$E$26)^(V$4-'Assumptions Tab'!$E$25)","v":0.15},{"$f":"'Assumptions Tab'!$E$21*(1+'Assumptions Tab'!$E$26)^(W$4-'Assumptions Tab'!$E$25)","v":0.15},{"$f":"'Assumptions Tab'!$E$21*(1+'Assumptions Tab'!$E$26)^(X$4-'Assumptions Tab'!$E$25)","v":0.15},{"$f":"'Assumptions Tab'!$E$21*(1+'Assumptions Tab'!$E$26)^(Y$4-'Assumptions Tab'!$E$25)","v":0.15},{"$f":"'Assumptions Tab'!$E$21*(1+'Assumptions Tab'!$E$26)^(Z$4-'Assumptions Tab'!$E$25)","v":0.15},{"$f":"'Assumptions Tab'!$E$21*(1+'Assumptions Tab'!$E$26)^(AA$4-'Assumptions Tab'!$E$25)","v":0.15},{"$f":"'Assumptions Tab'!$E$21*(1+'Assumptions Tab'!$E$26)^(AB$4-'Assumptions Tab'!$E$25)","v":0.15},{"$f":"'Assumptions Tab'!$E$21*(1+'Assumptions Tab'!$E$26)^(AC$4-'Assumptions Tab'!$E$25)","v":0.15},{"$f":"'Assumptions Tab'!$E$21*(1+'Assumptions Tab'!$E$26)^(AD$4-'Assumptions Tab'!$E$25)","v":0.15},{"$f":"'Assumptions Tab'!$E$21*(1+'Assumptions Tab'!$E$26)^(AE$4-'Assumptions Tab'!$E$25)","v":0.15},{"$f":"'Assumptions Tab'!$E$21*(1+'Assumptions Tab'!$E$26)^(AF$4-'Assumptions Tab'!$E$25)","v":0.15},{"$f":"'Assumptions Tab'!$E$21*(1+'Assumptions Tab'!$E$26)^(AG$4-'Assumptions Tab'!$E$25)","v":0.15},{"$f":"'Assumptions Tab'!$E$21*(1+'Assumptions Tab'!$E$26)^(AH$4-'Assumptions Tab'!$E$25)","v":0.15},{"$f":"'Assumptions Tab'!$E$21*(1+'Assumptions Tab'!$E$26)^(AI$4-'Assumptions Tab'!$E$25)","v":0.15},{"$f":"'Assumptions Tab'!$E$21*(1+'Assumptions Tab'!$E$26)^(AJ$4-'Assumptions Tab'!$E$25)","v":0.15},{"$f":"'Assumptions Tab'!$E$21*(1+'Assumptions Tab'!$E$26)^(AK$4-'Assumptions Tab'!$E$25)","v":0.15},{"$f":"'Assumptions Tab'!$E$21*(1+'Assumptions Tab'!$E$26)^(AL$4-'Assumptions Tab'!$E$25)","v":0.15},{"$f":"'Assumptions Tab'!$E$21*(1+'Assumptions Tab'!$E$26)^(AM$4-'Assumptions Tab'!$E$25)","v":0.15},{"$f":"'Assumptions Tab'!$E$21*(1+'Assumptions Tab'!$E$26)^(AN$4-'Assumptions Tab'!$E$25)","v":0.15},{"$f":"'Assumptions Tab'!$E$21*(1+'Assumptions Tab'!$E$26)^(AO$4-'Assumptions Tab'!$E$25)","v":0.15},{"$f":"'Assumptions Tab'!$E$21*(1+'Assumptions Tab'!$E$26)^(AP$4-'Assumptions Tab'!$E$25)","v":0.15}]
[null,"ETC Processing Cost",{"$f":"C15*C16","v":{"$error":"#DIV/0!"}},{"$f":"D15*D16","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,"Tolled i-toll Trips",{"$f":"C$13*VLOOKUP(C4,'Assumptions Tab'!$T$156:$X$216,3,TRUE)","v":{"$error":"#DIV/0!"}},{"$f":"D$13*VLOOKUP(D4,'Assumptions Tab'!$T$156:$X$216,3,TRUE)","v":{"$error":"#DIV/0!"}},{"$f":"E$13*VLOOKUP(E4,'Assumptions Tab'!$T$156:$X$216,3,TRUE)","v":{"$error":"#DIV/0!"}},{"$f":"F$13*VLOOKUP(F4,'Assumptions Tab'!$T$156:$X$216,3,TRUE)","v":{"$error":"#DIV/0!"}},{"$f":"G$13*VLOOKUP(G4,'Assumptions Tab'!$T$156:$X$216,3,TRUE)","v":{"$error":"#DIV/0!"}},{"$f":"H$13*VLOOKUP(H4,'Assumptions Tab'!$T$156:$X$216,3,TRUE)","v":{"$error":"#DIV/0!"}},{"$f":"I$13*VLOOKUP(I4,'Assumptions Tab'!$T$156:$X$216,3,TRUE)","v":{"$error":"#DIV/0!"}},{"$f":"J$13*VLOOKUP(J4,'Assumptions Tab'!$T$156:$X$216,3,TRUE)","v":{"$error":"#DIV/0!"}},{"$f":"K$13*VLOOKUP(K4,'Assumptions Tab'!$T$156:$X$216,3,TRUE)","v":{"$error":"#DIV/0!"}},{"$f":"L$13*VLOOKUP(L4,'Assumptions Tab'!$T$156:$X$216,3,TRUE)","v":{"$error":"#DIV/0!"}},{"$f":"M$13*VLOOKUP(M4,'Assumptions Tab'!$T$156:$X$216,3,TRUE)","v":{"$error":"#DIV/0!"}},{"$f":"N$13*VLOOKUP(N4,'Assumptions Tab'!$T$156:$X$216,3,TRUE)","v":{"$error":"#DIV/0!"}},{"$f":"O$13*VLOOKUP(O4,'Assumptions Tab'!$T$156:$X$216,3,TRUE)","v":{"$error":"#DIV/0!"}},{"$f":"P$13*VLOOKUP(P4,'Assumptions Tab'!$T$156:$X$216,3,TRUE)","v":{"$error":"#DIV/0!"}},{"$f":"Q$13*VLOOKUP(Q4,'Assumptions Tab'!$T$156:$X$216,3,TRUE)","v":{"$error":"#DIV/0!"}},{"$f":"R$13*VLOOKUP(R4,'Assumptions Tab'!$T$156:$X$216,3,TRUE)","v":{"$error":"#DIV/0!"}},{"$f":"S$13*VLOOKUP(S4,'Assumptions Tab'!$T$156:$X$216,3,TRUE)","v":{"$error":"#DIV/0!"}},{"$f":"T$13*VLOOKUP(T4,'Assumptions Tab'!$T$156:$X$216,3,TRUE)","v":{"$error":"#DIV/0!"}},{"$f":"U$13*VLOOKUP(U4,'Assumptions Tab'!$T$156:$X$216,3,TRUE)","v":{"$error":"#DIV/0!"}},{"$f":"V$13*VLOOKUP(V4,'Assumptions Tab'!$T$156:$X$216,3,TRUE)","v":{"$error":"#DIV/0!"}},{"$f":"W$13*VLOOKUP(W4,'Assumptions Tab'!$T$156:$X$216,3,TRUE)","v":{"$error":"#DIV/0!"}},{"$f":"X$13*VLOOKUP(X4,'Assumptions Tab'!$T$156:$X$216,3,TRUE)","v":{"$error":"#DIV/0!"}},{"$f":"Y$13*VLOOKUP(Y4,'Assumptions Tab'!$T$156:$X$216,3,TRUE)","v":{"$error":"#DIV/0!"}},{"$f":"Z$13*VLOOKUP(Z4,'Assumptions Tab'!$T$156:$X$216,3,TRUE)","v":{"$error":"#DIV/0!"}},{"$f":"AA$13*VLOOKUP(AA4,'Assumptions Tab'!$T$156:$X$216,3,TRUE)","v":{"$error":"#DIV/0!"}},{"$f":"AB$13*VLOOKUP(AB4,'Assumptions Tab'!$T$156:$X$216,3,TRUE)","v":{"$error":"#DIV/0!"}},{"$f":"AC$13*VLOOKUP(AC4,'Assumptions Tab'!$T$156:$X$216,3,TRUE)","v":{"$error":"#DIV/0!"}},{"$f":"AD$13*VLOOKUP(AD4,'Assumptions Tab'!$T$156:$X$216,3,TRUE)","v":{"$error":"#DIV/0!"}},{"$f":"AE$13*VLOOKUP(AE4,'Assumptions Tab'!$T$156:$X$216,3,TRUE)","v":{"$error":"#DIV/0!"}},{"$f":"AF$13*VLOOKUP(AF4,'Assumptions Tab'!$T$156:$X$216,3,TRUE)","v":{"$error":"#DIV/0!"}},{"$f":"AG$13*VLOOKUP(AG4,'Assumptions Tab'!$T$156:$X$216,3,TRUE)","v":{"$error":"#DIV/0!"}},{"$f":"AH$13*VLOOKUP(AH4,'Assumptions Tab'!$T$156:$X$216,3,TRUE)","v":{"$error":"#DIV/0!"}},{"$f":"AI$13*VLOOKUP(AI4,'Assumptions Tab'!$T$156:$X$216,3,TRUE)","v":{"$error":"#DIV/0!"}},{"$f":"AJ$13*VLOOKUP(AJ4,'Assumptions Tab'!$T$156:$X$216,3,TRUE)","v":{"$error":"#DIV/0!"}},{"$f":"AK$13*VLOOKUP(AK4,'Assumptions Tab'!$T$156:$X$216,3,TRUE)","v":{"$error":"#DIV/0!"}},{"$f":"AL$13*VLOOKUP(AL4,'Assumptions Tab'!$T$156:$X$216,3,TRUE)","v":{"$error":"#DIV/0!"}},{"$f":"AM$13*VLOOKUP(AM4,'Assumptions Tab'!$T$156:$X$216,3,TRUE)","v":{"$error":"#DIV/0!"}},{"$f":"AN$13*VLOOKUP(AN4,'Assumptions Tab'!$T$156:$X$216,3,TRUE)","v":{"$error":"#DIV/0!"}},{"$f":"AO$13*VLOOKUP(AO4,'Assumptions Tab'!$T$156:$X$216,3,TRUE)","v":{"$error":"#DIV/0!"}},{"$f":"AP$13*VLOOKUP(AP4,'Assumptions Tab'!$T$156:$X$216,3,TRUE)","v":{"$error":"#DIV/0!"}}]
[null,"Tolled i-toll Tx",{"$f":"C18*'Assumptions Tab'!$U$149","v":{"$error":"#DIV/0!"}},{"$f":"D18*'Assumptions Tab'!$U$149","v":{"$error":"#DIV/0!"}},{"$f":"E18*'Assumptions Tab'!$U$149","v":{"$error":"#DIV/0!"}},{"$f":"F18*'Assumptions Tab'!$U$149","v":{"$error":"#DIV/0!"}},{"$f":"G18*'Assumptions Tab'!$U$149","v":{"$error":"#DIV/0!"}},{"$f":"H18*'Assumptions Tab'!$U$149","v":{"$error":"#DIV/0!"}},{"$f":"I18*'Assumptions Tab'!$U$149","v":{"$error":"#DIV/0!"}},{"$f":"J18*'Assumptions Tab'!$U$149","v":{"$error":"#DIV/0!"}},{"$f":"K18*'Assumptions Tab'!$U$149","v":{"$error":"#DIV/0!"}},{"$f":"L18*'Assumptions Tab'!$U$149","v":{"$error":"#DIV/0!"}},{"$f":"M18*'Assumptions Tab'!$U$149","v":{"$error":"#DIV/0!"}},{"$f":"N18*'Assumptions Tab'!$U$149","v":{"$error":"#DIV/0!"}},{"$f":"O18*'Assumptions Tab'!$U$149","v":{"$error":"#DIV/0!"}},{"$f":"P18*'Assumptions Tab'!$U$149","v":{"$error":"#DIV/0!"}},{"$f":"Q18*'Assumptions Tab'!$U$149","v":{"$error":"#DIV/0!"}},{"$f":"R18*'Assumptions Tab'!$U$149","v":{"$error":"#DIV/0!"}},{"$f":"S18*'Assumptions Tab'!$U$149","v":{"$error":"#DIV/0!"}},{"$f":"T18*'Assumptions Tab'!$U$149","v":{"$error":"#DIV/0!"}},{"$f":"U18*'Assumptions Tab'!$U$149","v":{"$error":"#DIV/0!"}},{"$f":"V18*'Assumptions Tab'!$U$149","v":{"$error":"#DIV/0!"}},{"$f":"W18*'Assumptions Tab'!$U$149","v":{"$error":"#DIV/0!"}},{"$f":"X18*'Assumptions Tab'!$U$149","v":{"$error":"#DIV/0!"}},{"$f":"Y18*'Assumptions Tab'!$U$149","v":{"$error":"#DIV/0!"}},{"$f":"Z18*'Assumptions Tab'!$U$149","v":{"$error":"#DIV/0!"}},{"$f":"AA18*'Assumptions Tab'!$U$149","v":{"$error":"#DIV/0!"}},{"$f":"AB18*'Assumptions Tab'!$U$149","v":{"$error":"#DIV/0!"}},{"$f":"AC18*'Assumptions Tab'!$U$149","v":{"$error":"#DIV/0!"}},{"$f":"AD18*'Assumptions Tab'!$U$149","v":{"$error":"#DIV/0!"}},{"$f":"AE18*'Assumptions Tab'!$U$149","v":{"$error":"#DIV/0!"}},{"$f":"AF18*'Assumptions Tab'!$U$149","v":{"$error":"#DIV/0!"}},{"$f":"AG18*'Assumptions Tab'!$U$149","v":{"$error":"#DIV/0!"}},{"$f":"AH18*'Assumptions Tab'!$U$149","v":{"$error":"#DIV/0!"}},{"$f":"AI18*'Assumptions Tab'!$U$149","v":{"$error":"#DIV/0!"}},{"$f":"AJ18*'Assumptions Tab'!$U$149","v":{"$error":"#DIV/0!"}},{"$f":"AK18*'Assumptions Tab'!$U$149","v":{"$error":"#DIV/0!"}},{"$f":"AL18*'Assumptions Tab'!$U$149","v":{"$error":"#DIV/0!"}},{"$f":"AM18*'Assumptions Tab'!$U$149","v":{"$error":"#DIV/0!"}},{"$f":"AN18*'Assumptions Tab'!$U$149","v":{"$error":"#DIV/0!"}},{"$f":"AO18*'Assumptions Tab'!$U$149","v":{"$error":"#DIV/0!"}},{"$f":"AP18*'Assumptions Tab'!$U$149","v":{"$error":"#DIV/0!"}}]
[null,"i-toll cost/Tx",{"$f":"'Assumptions Tab'!$E$22*(1+'Assumptions Tab'!$E$26)^(C$4-'Assumptions Tab'!$E$25)","v":0.25},{"$f":"'Assumptions Tab'!$E$22*(1+'Assumptions Tab'!$E$26)^(D$4-'Assumptions Tab'!$E$25)","v":0.25},{"$f":"'Assumptions Tab'!$E$22*(1+'Assumptions Tab'!$E$26)^(E$4-'Assumptions Tab'!$E$25)","v":0.25},{"$f":"'Assumptions Tab'!$E$22*(1+'Assumptions Tab'!$E$26)^(F$4-'Assumptions Tab'!$E$25)","v":0.25},{"$f":"'Assumptions Tab'!$E$22*(1+'Assumptions Tab'!$E$26)^(G$4-'Assumptions Tab'!$E$25)","v":0.25},{"$f":"'Assumptions Tab'!$E$22*(1+'Assumptions Tab'!$E$26)^(H$4-'Assumptions Tab'!$E$25)","v":0.25},{"$f":"'Assumptions Tab'!$E$22*(1+'Assumptions Tab'!$E$26)^(I$4-'Assumptions Tab'!$E$25)","v":0.25},{"$f":"'Assumptions Tab'!$E$22*(1+'Assumptions Tab'!$E$26)^(J$4-'Assumptions Tab'!$E$25)","v":0.25},{"$f":"'Assumptions Tab'!$E$22*(1+'Assumptions Tab'!$E$26)^(K$4-'Assumptions Tab'!$E$25)","v":0.25},{"$f":"'Assumptions Tab'!$E$22*(1+'Assumptions Tab'!$E$26)^(L$4-'Assumptions Tab'!$E$25)","v":0.25},{"$f":"'Assumptions Tab'!$E$22*(1+'Assumptions Tab'!$E$26)^(M$4-'Assumptions Tab'!$E$25)","v":0.25},{"$f":"'Assumptions Tab'!$E$22*(1+'Assumptions Tab'!$E$26)^(N$4-'Assumptions Tab'!$E$25)","v":0.25},{"$f":"'Assumptions Tab'!$E$22*(1+'Assumptions Tab'!$E$26)^(O$4-'Assumptions Tab'!$E$25)","v":0.25},{"$f":"'Assumptions Tab'!$E$22*(1+'Assumptions Tab'!$E$26)^(P$4-'Assumptions Tab'!$E$25)","v":0.25},{"$f":"'Assumptions Tab'!$E$22*(1+'Assumptions Tab'!$E$26)^(Q$4-'Assumptions Tab'!$E$25)","v":0.25},{"$f":"'Assumptions Tab'!$E$22*(1+'Assumptions Tab'!$E$26)^(R$4-'Assumptions Tab'!$E$25)","v":0.25},{"$f":"'Assumptions Tab'!$E$22*(1+'Assumptions Tab'!$E$26)^(S$4-'Assumptions Tab'!$E$25)","v":0.25},{"$f":"'Assumptions Tab'!$E$22*(1+'Assumptions Tab'!$E$26)^(T$4-'Assumptions Tab'!$E$25)","v":0.25},{"$f":"'Assumptions Tab'!$E$22*(1+'Assumptions Tab'!$E$26)^(U$4-'Assumptions Tab'!$E$25)","v":0.25},{"$f":"'Assumptions Tab'!$E$22*(1+'Assumptions Tab'!$E$26)^(V$4-'Assumptions Tab'!$E$25)","v":0.25},{"$f":"'Assumptions Tab'!$E$22*(1+'Assumptions Tab'!$E$26)^(W$4-'Assumptions Tab'!$E$25)","v":0.25},{"$f":"'Assumptions Tab'!$E$22*(1+'Assumptions Tab'!$E$26)^(X$4-'Assumptions Tab'!$E$25)","v":0.25},{"$f":"'Assumptions Tab'!$E$22*(1+'Assumptions Tab'!$E$26)^(Y$4-'Assumptions Tab'!$E$25)","v":0.25},{"$f":"'Assumptions Tab'!$E$22*(1+'Assumptions Tab'!$E$26)^(Z$4-'Assumptions Tab'!$E$25)","v":0.25},{"$f":"'Assumptions Tab'!$E$22*(1+'Assumptions Tab'!$E$26)^(AA$4-'Assumptions Tab'!$E$25)","v":0.25},{"$f":"'Assumptions Tab'!$E$22*(1+'Assumptions Tab'!$E$26)^(AB$4-'Assumptions Tab'!$E$25)","v":0.25},{"$f":"'Assumptions Tab'!$E$22*(1+'Assumptions Tab'!$E$26)^(AC$4-'Assumptions Tab'!$E$25)","v":0.25},{"$f":"'Assumptions Tab'!$E$22*(1+'Assumptions Tab'!$E$26)^(AD$4-'Assumptions Tab'!$E$25)","v":0.25},{"$f":"'Assumptions Tab'!$E$22*(1+'Assumptions Tab'!$E$26)^(AE$4-'Assumptions Tab'!$E$25)","v":0.25},{"$f":"'Assumptions Tab'!$E$22*(1+'Assumptions Tab'!$E$26)^(AF$4-'Assumptions Tab'!$E$25)","v":0.25},{"$f":"'Assumptions Tab'!$E$22*(1+'Assumptions Tab'!$E$26)^(AG$4-'Assumptions Tab'!$E$25)","v":0.25},{"$f":"'Assumptions Tab'!$E$22*(1+'Assumptions Tab'!$E$26)^(AH$4-'Assumptions Tab'!$E$25)","v":0.25},{"$f":"'Assumptions Tab'!$E$22*(1+'Assumptions Tab'!$E$26)^(AI$4-'Assumptions Tab'!$E$25)","v":0.25},{"$f":"'Assumptions Tab'!$E$22*(1+'Assumptions Tab'!$E$26)^(AJ$4-'Assumptions Tab'!$E$25)","v":0.25},{"$f":"'Assumptions Tab'!$E$22*(1+'Assumptions Tab'!$E$26)^(AK$4-'Assumptions Tab'!$E$25)","v":0.25},{"$f":"'Assumptions Tab'!$E$22*(1+'Assumptions Tab'!$E$26)^(AL$4-'Assumptions Tab'!$E$25)","v":0.25},{"$f":"'Assumptions Tab'!$E$22*(1+'Assumptions Tab'!$E$26)^(AM$4-'Assumptions Tab'!$E$25)","v":0.25},{"$f":"'Assumptions Tab'!$E$22*(1+'Assumptions Tab'!$E$26)^(AN$4-'Assumptions Tab'!$E$25)","v":0.25},{"$f":"'Assumptions Tab'!$E$22*(1+'Assumptions Tab'!$E$26)^(AO$4-'Assumptions Tab'!$E$25)","v":0.25},{"$f":"'Assumptions Tab'!$E$22*(1+'Assumptions Tab'!$E$26)^(AP$4-'Assumptions Tab'!$E$25)","v":0.25}]
[null,"i-toll Processing Cost",{"$f":"C19*C20","v":{"$error":"#DIV/0!"}},{"$f":"D19*D20","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,"Video Trips",{"$f":"C$13*VLOOKUP(C4,'Assumptions Tab'!$T$156:$X$216,4,TRUE)","v":{"$error":"#DIV/0!"}},{"$f":"D$13*VLOOKUP(D4,'Assumptions Tab'!$T$156:$X$216,4,TRUE)","v":{"$error":"#DIV/0!"}},{"$f":"E$13*VLOOKUP(E4,'Assumptions Tab'!$T$156:$X$216,4,TRUE)","v":{"$error":"#DIV/0!"}},{"$f":"F$13*VLOOKUP(F4,'Assumptions Tab'!$T$156:$X$216,4,TRUE)","v":{"$error":"#DIV/0!"}},{"$f":"G$13*VLOOKUP(G4,'Assumptions Tab'!$T$156:$X$216,4,TRUE)","v":{"$error":"#DIV/0!"}},{"$f":"H$13*VLOOKUP(H4,'Assumptions Tab'!$T$156:$X$216,4,TRUE)","v":{"$error":"#DIV/0!"}},{"$f":"I$13*VLOOKUP(I4,'Assumptions Tab'!$T$156:$X$216,4,TRUE)","v":{"$error":"#DIV/0!"}},{"$f":"J$13*VLOOKUP(J4,'Assumptions Tab'!$T$156:$X$216,4,TRUE)","v":{"$error":"#DIV/0!"}},{"$f":"K$13*VLOOKUP(K4,'Assumptions Tab'!$T$156:$X$216,4,TRUE)","v":{"$error":"#DIV/0!"}},{"$f":"L$13*VLOOKUP(L4,'Assumptions Tab'!$T$156:$X$216,4,TRUE)","v":{"$error":"#DIV/0!"}},{"$f":"M$13*VLOOKUP(M4,'Assumptions Tab'!$T$156:$X$216,4,TRUE)","v":{"$error":"#DIV/0!"}},{"$f":"N$13*VLOOKUP(N4,'Assumptions Tab'!$T$156:$X$216,4,TRUE)","v":{"$error":"#DIV/0!"}},{"$f":"O$13*VLOOKUP(O4,'Assumptions Tab'!$T$156:$X$216,4,TRUE)","v":{"$error":"#DIV/0!"}},{"$f":"P$13*VLOOKUP(P4,'Assumptions Tab'!$T$156:$X$216,4,TRUE)","v":{"$error":"#DIV/0!"}},{"$f":"Q$13*VLOOKUP(Q4,'Assumptions Tab'!$T$156:$X$216,4,TRUE)","v":{"$error":"#DIV/0!"}},{"$f":"R$13*VLOOKUP(R4,'Assumptions Tab'!$T$156:$X$216,4,TRUE)","v":{"$error":"#DIV/0!"}},{"$f":"S$13*VLOOKUP(S4,'Assumptions Tab'!$T$156:$X$216,4,TRUE)","v":{"$error":"#DIV/0!"}},{"$f":"T$13*VLOOKUP(T4,'Assumptions Tab'!$T$156:$X$216,4,TRUE)","v":{"$error":"#DIV/0!"}},{"$f":"U$13*VLOOKUP(U4,'Assumptions Tab'!$T$156:$X$216,4,TRUE)","v":{"$error":"#DIV/0!"}},{"$f":"V$13*VLOOKUP(V4,'Assumptions Tab'!$T$156:$X$216,4,TRUE)","v":{"$error":"#DIV/0!"}},{"$f":"W$13*VLOOKUP(W4,'Assumptions Tab'!$T$156:$X$216,4,TRUE)","v":{"$error":"#DIV/0!"}},{"$f":"X$13*VLOOKUP(X4,'Assumptions Tab'!$T$156:$X$216,4,TRUE)","v":{"$error":"#DIV/0!"}},{"$f":"Y$13*VLOOKUP(Y4,'Assumptions Tab'!$T$156:$X$216,4,TRUE)","v":{"$error":"#DIV/0!"}},{"$f":"Z$13*VLOOKUP(Z4,'Assumptions Tab'!$T$156:$X$216,4,TRUE)","v":{"$error":"#DIV/0!"}},{"$f":"AA$13*VLOOKUP(AA4,'Assumptions Tab'!$T$156:$X$216,4,TRUE)","v":{"$error":"#DIV/0!"}},{"$f":"AB$13*VLOOKUP(AB4,'Assumptions Tab'!$T$156:$X$216,4,TRUE)","v":{"$error":"#DIV/0!"}},{"$f":"AC$13*VLOOKUP(AC4,'Assumptions Tab'!$T$156:$X$216,4,TRUE)","v":{"$error":"#DIV/0!"}},{"$f":"AD$13*VLOOKUP(AD4,'Assumptions Tab'!$T$156:$X$216,4,TRUE)","v":{"$error":"#DIV/0!"}},{"$f":"AE$13*VLOOKUP(AE4,'Assumptions Tab'!$T$156:$X$216,4,TRUE)","v":{"$error":"#DIV/0!"}},{"$f":"AF$13*VLOOKUP(AF4,'Assumptions Tab'!$T$156:$X$216,4,TRUE)","v":{"$error":"#DIV/0!"}},{"$f":"AG$13*VLOOKUP(AG4,'Assumptions Tab'!$T$156:$X$216,4,TRUE)","v":{"$error":"#DIV/0!"}},{"$f":"AH$13*VLOOKUP(AH4,'Assumptions Tab'!$T$156:$X$216,4,TRUE)","v":{"$error":"#DIV/0!"}},{"$f":"AI$13*VLOOKUP(AI4,'Assumptions Tab'!$T$156:$X$216,4,TRUE)","v":{"$error":"#DIV/0!"}},{"$f":"AJ$13*VLOOKUP(AJ4,'Assumptions Tab'!$T$156:$X$216,4,TRUE)","v":{"$error":"#DIV/0!"}},{"$f":"AK$13*VLOOKUP(AK4,'Assumptions Tab'!$T$156:$X$216,4,TRUE)","v":{"$error":"#DIV/0!"}},{"$f":"AL$13*VLOOKUP(AL4,'Assumptions Tab'!$T$156:$X$216,4,TRUE)","v":{"$error":"#DIV/0!"}},{"$f":"AM$13*VLOOKUP(AM4,'Assumptions Tab'!$T$156:$X$216,4,TRUE)","v":{"$error":"#DIV/0!"}},{"$f":"AN$13*VLOOKUP(AN4,'Assumptions Tab'!$T$156:$X$216,4,TRUE)","v":{"$error":"#DIV/0!"}},{"$f":"AO$13*VLOOKUP(AO4,'Assumptions Tab'!$T$156:$X$216,4,TRUE)","v":{"$error":"#DIV/0!"}},{"$f":"AP$13*VLOOKUP(AP4,'Assumptions Tab'!$T$156:$X$216,4,TRUE)","v":{"$error":"#DIV/0!"}}]
[null,"Video Tx",{"$f":"C22*'Assumptions Tab'!$U$149","v":{"$error":"#DIV/0!"}},{"$f":"D22*'Assumptions Tab'!$U$149","v":{"$error":"#DIV/0!"}},{"$f":"E22*'Assumptions Tab'!$U$149","v":{"$error":"#DIV/0!"}},{"$f":"F22*'Assumptions Tab'!$U$149","v":{"$error":"#DIV/0!"}},{"$f":"G22*'Assumptions Tab'!$U$149","v":{"$error":"#DIV/0!"}},{"$f":"H22*'Assumptions Tab'!$U$149","v":{"$error":"#DIV/0!"}},{"$f":"I22*'Assumptions Tab'!$U$149","v":{"$error":"#DIV/0!"}},{"$f":"J22*'Assumptions Tab'!$U$149","v":{"$error":"#DIV/0!"}},{"$f":"K22*'Assumptions Tab'!$U$149","v":{"$error":"#DIV/0!"}},{"$f":"L22*'Assumptions Tab'!$U$149","v":{"$error":"#DIV/0!"}},{"$f":"M22*'Assumptions Tab'!$U$149","v":{"$error":"#DIV/0!"}},{"$f":"N22*'Assumptions Tab'!$U$149","v":{"$error":"#DIV/0!"}},{"$f":"O22*'Assumptions Tab'!$U$149","v":{"$error":"#DIV/0!"}},{"$f":"P22*'Assumptions Tab'!$U$149","v":{"$error":"#DIV/0!"}},{"$f":"Q22*'Assumptions Tab'!$U$149","v":{"$error":"#DIV/0!"}},{"$f":"R22*'Assumptions Tab'!$U$149","v":{"$error":"#DIV/0!"}},{"$f":"S22*'Assumptions Tab'!$U$149","v":{"$error":"#DIV/0!"}},{"$f":"T22*'Assumptions Tab'!$U$149","v":{"$error":"#DIV/0!"}},{"$f":"U22*'Assumptions Tab'!$U$149","v":{"$error":"#DIV/0!"}},{"$f":"V22*'Assumptions Tab'!$U$149","v":{"$error":"#DIV/0!"}},{"$f":"W22*'Assumptions Tab'!$U$149","v":{"$error":"#DIV/0!"}},{"$f":"X22*'Assumptions Tab'!$U$149","v":{"$error":"#DIV/0!"}},{"$f":"Y22*'Assumptions Tab'!$U$149","v":{"$error":"#DIV/0!"}},{"$f":"Z22*'Assumptions Tab'!$U$149","v":{"$error":"#DIV/0!"}},{"$f":"AA22*'Assumptions Tab'!$U$149","v":{"$error":"#DIV/0!"}},{"$f":"AB22*'Assumptions Tab'!$U$149","v":{"$error":"#DIV/0!"}},{"$f":"AC22*'Assumptions Tab'!$U$149","v":{"$error":"#DIV/0!"}},{"$f":"AD22*'Assumptions Tab'!$U$149","v":{"$error":"#DIV/0!"}},{"$f":"AE22*'Assumptions Tab'!$U$149","v":{"$error":"#DIV/0!"}},{"$f":"AF22*'Assumptions Tab'!$U$149","v":{"$error":"#DIV/0!"}},{"$f":"AG22*'Assumptions Tab'!$U$149","v":{"$error":"#DIV/0!"}},{"$f":"AH22*'Assumptions Tab'!$U$149","v":{"$error":"#DIV/0!"}},{"$f":"AI22*'Assumptions Tab'!$U$149","v":{"$error":"#DIV/0!"}},{"$f":"AJ22*'Assumptions Tab'!$U$149","v":{"$error":"#DIV/0!"}},{"$f":"AK22*'Assumptions Tab'!$U$149","v":{"$error":"#DIV/0!"}},{"$f":"AL22*'Assumptions Tab'!$U$149","v":{"$error":"#DIV/0!"}},{"$f":"AM22*'Assumptions Tab'!$U$149","v":{"$error":"#DIV/0!"}},{"$f":"AN22*'Assumptions Tab'!$U$149","v":{"$error":"#DIV/0!"}},{"$f":"AO22*'Assumptions Tab'!$U$149","v":{"$error":"#DIV/0!"}},{"$f":"AP22*'Assumptions Tab'!$U$149","v":{"$error":"#DIV/0!"}}]
[null,"Video processing cost/trip",{"$f":"'Assumptions Tab'!$E$23*(1+'Assumptions Tab'!$E$26)^(C$4-'Assumptions Tab'!$E$25)","v":0.53},{"$f":"'Assumptions Tab'!$E$23*(1+'Assumptions Tab'!$E$26)^(D$4-'Assumptions Tab'!$E$25)","v":0.53},{"$f":"'Assumptions Tab'!$E$23*(1+'Assumptions Tab'!$E$26)^(E$4-'Assumptions Tab'!$E$25)","v":0.53},{"$f":"'Assumptions Tab'!$E$23*(1+'Assumptions Tab'!$E$26)^(F$4-'Assumptions Tab'!$E$25)","v":0.53},{"$f":"'Assumptions Tab'!$E$23*(1+'Assumptions Tab'!$E$26)^(G$4-'Assumptions Tab'!$E$25)","v":0.53},{"$f":"'Assumptions Tab'!$E$23*(1+'Assumptions Tab'!$E$26)^(H$4-'Assumptions Tab'!$E$25)","v":0.53},{"$f":"'Assumptions Tab'!$E$23*(1+'Assumptions Tab'!$E$26)^(I$4-'Assumptions Tab'!$E$25)","v":0.53},{"$f":"'Assumptions Tab'!$E$23*(1+'Assumptions Tab'!$E$26)^(J$4-'Assumptions Tab'!$E$25)","v":0.53},{"$f":"'Assumptions Tab'!$E$23*(1+'Assumptions Tab'!$E$26)^(K$4-'Assumptions Tab'!$E$25)","v":0.53},{"$f":"'Assumptions Tab'!$E$23*(1+'Assumptions Tab'!$E$26)^(L$4-'Assumptions Tab'!$E$25)","v":0.53},{"$f":"'Assumptions Tab'!$E$23*(1+'Assumptions Tab'!$E$26)^(M$4-'Assumptions Tab'!$E$25)","v":0.53},{"$f":"'Assumptions Tab'!$E$23*(1+'Assumptions Tab'!$E$26)^(N$4-'Assumptions Tab'!$E$25)","v":0.53},{"$f":"'Assumptions Tab'!$E$23*(1+'Assumptions Tab'!$E$26)^(O$4-'Assumptions Tab'!$E$25)","v":0.53},{"$f":"'Assumptions Tab'!$E$23*(1+'Assumptions Tab'!$E$26)^(P$4-'Assumptions Tab'!$E$25)","v":0.53},{"$f":"'Assumptions Tab'!$E$23*(1+'Assumptions Tab'!$E$26)^(Q$4-'Assumptions Tab'!$E$25)","v":0.53},{"$f":"'Assumptions Tab'!$E$23*(1+'Assumptions Tab'!$E$26)^(R$4-'Assumptions Tab'!$E$25)","v":0.53},{"$f":"'Assumptions Tab'!$E$23*(1+'Assumptions Tab'!$E$26)^(S$4-'Assumptions Tab'!$E$25)","v":0.53},{"$f":"'Assumptions Tab'!$E$23*(1+'Assumptions Tab'!$E$26)^(T$4-'Assumptions Tab'!$E$25)","v":0.53},{"$f":"'Assumptions Tab'!$E$23*(1+'Assumptions Tab'!$E$26)^(U$4-'Assumptions Tab'!$E$25)","v":0.53},{"$f":"'Assumptions Tab'!$E$23*(1+'Assumptions Tab'!$E$26)^(V$4-'Assumptions Tab'!$E$25)","v":0.53},{"$f":"'Assumptions Tab'!$E$23*(1+'Assumptions Tab'!$E$26)^(W$4-'Assumptions Tab'!$E$25)","v":0.53},{"$f":"'Assumptions Tab'!$E$23*(1+'Assumptions Tab'!$E$26)^(X$4-'Assumptions Tab'!$E$25)","v":0.53},{"$f":"'Assumptions Tab'!$E$23*(1+'Assumptions Tab'!$E$26)^(Y$4-'Assumptions Tab'!$E$25)","v":0.53},{"$f":"'Assumptions Tab'!$E$23*(1+'Assumptions Tab'!$E$26)^(Z$4-'Assumptions Tab'!$E$25)","v":0.53},{"$f":"'Assumptions Tab'!$E$23*(1+'Assumptions Tab'!$E$26)^(AA$4-'Assumptions Tab'!$E$25)","v":0.53},{"$f":"'Assumptions Tab'!$E$23*(1+'Assumptions Tab'!$E$26)^(AB$4-'Assumptions Tab'!$E$25)","v":0.53},{"$f":"'Assumptions Tab'!$E$23*(1+'Assumptions Tab'!$E$26)^(AC$4-'Assumptions Tab'!$E$25)","v":0.53},{"$f":"'Assumptions Tab'!$E$23*(1+'Assumptions Tab'!$E$26)^(AD$4-'Assumptions Tab'!$E$25)","v":0.53},{"$f":"'Assumptions Tab'!$E$23*(1+'Assumptions Tab'!$E$26)^(AE$4-'Assumptions Tab'!$E$25)","v":0.53},{"$f":"'Assumptions Tab'!$E$23*(1+'Assumptions Tab'!$E$26)^(AF$4-'Assumptions Tab'!$E$25)","v":0.53},{"$f":"'Assumptions Tab'!$E$23*(1+'Assumptions Tab'!$E$26)^(AG$4-'Assumptions Tab'!$E$25)","v":0.53},{"$f":"'Assumptions Tab'!$E$23*(1+'Assumptions Tab'!$E$26)^(AH$4-'Assumptions Tab'!$E$25)","v":0.53},{"$f":"'Assumptions Tab'!$E$23*(1+'Assumptions Tab'!$E$26)^(AI$4-'Assumptions Tab'!$E$25)","v":0.53},{"$f":"'Assumptions Tab'!$E$23*(1+'Assumptions Tab'!$E$26)^(AJ$4-'Assumptions Tab'!$E$25)","v":0.53},{"$f":"'Assumptions Tab'!$E$23*(1+'Assumptions Tab'!$E$26)^(AK$4-'Assumptions Tab'!$E$25)","v":0.53},{"$f":"'Assumptions Tab'!$E$23*(1+'Assumptions Tab'!$E$26)^(AL$4-'Assumptions Tab'!$E$25)","v":0.53},{"$f":"'Assumptions Tab'!$E$23*(1+'Assumptions Tab'!$E$26)^(AM$4-'Assumptions Tab'!$E$25)","v":0.53},{"$f":"'Assumptions Tab'!$E$23*(1+'Assumptions Tab'!$E$26)^(AN$4-'Assumptions Tab'!$E$25)","v":0.53},{"$f":"'Assumptions Tab'!$E$23*(1+'Assumptions Tab'!$E$26)^(AO$4-'Assumptions Tab'!$E$25)","v":0.53},{"$f":"'Assumptions Tab'!$E$23*(1+'Assumptions Tab'!$E$26)^(AP$4-'Assumptions Tab'!$E$25)","v":0.53}]
[null,"Video Processing Cost",{"$f":"C22*C24","v":{"$error":"#DIV/0!"}},{"$f":"D22*D24","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,"Fare Collection Costs",{"$f":"(C11+C17+C21+C25)","v":{"$error":"#DIV/0!"}},{"$f":"(D11+D17+D21+D25)","v":{"$error":"#DIV/0!"}},{"$f":"(E11+E17+E21+E25)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,"Enforcement ($M)",{"$f":"'Assumptions Tab'!$E$30*(1+'Toll Roads'!$I$35)^(C4-'Assumptions Tab'!$E$31)","v":8.5757262083091362E-17},{"$f":"'Assumptions Tab'!$E$30*(1+'Toll Roads'!$I$35)^(D4-'Assumptions Tab'!$E$31)","v":8.7901193635168639E-17},{"$f":"'Assumptions Tab'!$E$30*(1+'Toll Roads'!$I$35)^(E4-'Assumptions Tab'!$E$31)","v":9.0098723476047844E-17},{"$f":"'Assumptions Tab'!$E$30*(1+'Toll Roads'!$I$35)^(F4-'Assumptions Tab'!$E$31)","v":9.2351191562949029E-17},{"$f":"'Assumptions Tab'!$E$30*(1+'Toll Roads'!$I$35)^(G4-'Assumptions Tab'!$E$31)","v":9.4659971352022764E-17},{"$f":"'Assumptions Tab'!$E$30*(1+'Toll Roads'!$I$35)^(H4-'Assumptions Tab'!$E$31)","v":9.7026470635823298E-17},{"$f":"'Assumptions Tab'!$E$30*(1+'Toll Roads'!$I$35)^(I4-'Assumptions Tab'!$E$31)","v":9.9452132401718918E-17},{"$f":"'Assumptions Tab'!$E$30*(1+'Toll Roads'!$I$35)^(J4-'Assumptions Tab'!$E$31)","v":1.0193843571176185E-16},{"$f":"'Assumptions Tab'!$E$30*(1+'Toll Roads'!$I$35)^(K4-'Assumptions Tab'!$E$31)","v":1.0448689660455591E-16},{"$f":"'Assumptions Tab'!$E$30*(1+'Toll Roads'!$I$35)^(L4-'Assumptions Tab'!$E$31)","v":1.0709906901966981E-16},{"$f":"'Assumptions Tab'!$E$30*(1+'Toll Roads'!$I$35)^(M4-'Assumptions Tab'!$E$31)","v":1.0977654574516155E-16},{"$f":"'Assumptions Tab'!$E$30*(1+'Toll Roads'!$I$35)^(N4-'Assumptions Tab'!$E$31)","v":1.1252095938879057E-16},{"$f":"'Assumptions Tab'!$E$30*(1+'Toll Roads'!$I$35)^(O4-'Assumptions Tab'!$E$31)","v":1.1533398337351031E-16},{"$f":"'Assumptions Tab'!$E$30*(1+'Toll Roads'!$I$35)^(P4-'Assumptions Tab'!$E$31)","v":1.1821733295784808E-16},{"$f":"'Assumptions Tab'!$E$30*(1+'Toll Roads'!$I$35)^(Q4-'Assumptions Tab'!$E$31)","v":1.2117276628179427E-16},{"$f":"'Assumptions Tab'!$E$30*(1+'Toll Roads'!$I$35)^(R4-'Assumptions Tab'!$E$31)","v":1.242020854388391E-16},{"$f":"'Assumptions Tab'!$E$30*(1+'Toll Roads'!$I$35)^(S4-'Assumptions Tab'!$E$31)","v":1.2730713757481011E-16},{"$f":"'Assumptions Tab'!$E$30*(1+'Toll Roads'!$I$35)^(T4-'Assumptions Tab'!$E$31)","v":1.3048981601418035E-16},{"$f":"'Assumptions Tab'!$E$30*(1+'Toll Roads'!$I$35)^(U4-'Assumptions Tab'!$E$31)","v":1.3375206141453484E-16},{"$f":"'Assumptions Tab'!$E$30*(1+'Toll Roads'!$I$35)^(V4-'Assumptions Tab'!$E$31)","v":1.370958629498982E-16},{"$f":"'Assumptions Tab'!$E$30*(1+'Toll Roads'!$I$35)^(W4-'Assumptions Tab'!$E$31)","v":1.4052325952364567E-16},{"$f":"'Assumptions Tab'!$E$30*(1+'Toll Roads'!$I$35)^(X4-'Assumptions Tab'!$E$31)","v":1.4403634101173683E-16},{"$f":"'Assumptions Tab'!$E$30*(1+'Toll Roads'!$I$35)^(Y4-'Assumptions Tab'!$E$31)","v":1.4763724953703023E-16},{"$f":"'Assumptions Tab'!$E$30*(1+'Toll Roads'!$I$35)^(Z4-'Assumptions Tab'!$E$31)","v":1.5132818077545598E-16},{"$f":"'Assumptions Tab'!$E$30*(1+'Toll Roads'!$I$35)^(AA4-'Assumptions Tab'!$E$31)","v":1.5511138529484235E-16},{"$f":"'Assumptions Tab'!$E$30*(1+'Toll Roads'!$I$35)^(AB4-'Assumptions Tab'!$E$31)","v":1.5898916992721338E-16},{"$f":"'Assumptions Tab'!$E$30*(1+'Toll Roads'!$I$35)^(AC4-'Assumptions Tab'!$E$31)","v":1.6296389917539374E-16},{"$f":"'Assumptions Tab'!$E$30*(1+'Toll Roads'!$I$35)^(AD4-'Assumptions Tab'!$E$31)","v":1.6703799665477855E-16},{"$f":"'Assumptions Tab'!$E$30*(1+'Toll Roads'!$I$35)^(AE4-'Assumptions Tab'!$E$31)","v":1.7121394657114804E-16},{"$f":"'Assumptions Tab'!$E$30*(1+'Toll Roads'!$I$35)^(AF4-'Assumptions Tab'!$E$31)","v":1.754942952354267E-16},{"$f":"'Assumptions Tab'!$E$30*(1+'Toll Roads'!$I$35)^(AG4-'Assumptions Tab'!$E$31)","v":1.7988165261631236E-16},{"$f":"'Assumptions Tab'!$E$30*(1+'Toll Roads'!$I$35)^(AH4-'Assumptions Tab'!$E$31)","v":1.8437869393172016E-16},{"$f":"'Assumptions Tab'!$E$30*(1+'Toll Roads'!$I$35)^(AI4-'Assumptions Tab'!$E$31)","v":1.8898816128001315E-16},{"$f":"'Assumptions Tab'!$E$30*(1+'Toll Roads'!$I$35)^(AJ4-'Assumptions Tab'!$E$31)","v":1.9371286531201349E-16},{"$f":"'Assumptions Tab'!$E$30*(1+'Toll Roads'!$I$35)^(AK4-'Assumptions Tab'!$E$31)","v":1.985556869448138E-16},{"$f":"'Assumptions Tab'!$E$30*(1+'Toll Roads'!$I$35)^(AL4-'Assumptions Tab'!$E$31)","v":2.0351957911843406E-16},{"$f":"'Assumptions Tab'!$E$30*(1+'Toll Roads'!$I$35)^(AM4-'Assumptions Tab'!$E$31)","v":2.08607568596395E-16},{"$f":"'Assumptions Tab'!$E$30*(1+'Toll Roads'!$I$35)^(AN4-'Assumptions Tab'!$E$31)","v":2.1382275781130489E-16},{"$f":"'Assumptions Tab'!$E$30*(1+'Toll Roads'!$I$35)^(AO4-'Assumptions Tab'!$E$31)","v":2.1916832675658744E-16},{"$f":"'Assumptions Tab'!$E$30*(1+'Toll Roads'!$I$35)^(AP4-'Assumptions Tab'!$E$31)","v":2.2464753492550216E-16}]
[null,"Bridge per-deck area maintenance costs",{"$f":"'Toll Roads'!$I$33*(1+'Toll Roads'!$I$35)^('Green_Calcs #2'!C4-'Toll Roads'!$I$34)","v":1.1434301611078848E-23},{"$f":"'Toll Roads'!$I$33*(1+'Toll Roads'!$I$35)^('Green_Calcs #2'!D4-'Toll Roads'!$I$34)","v":1.1720159151355819E-23},{"$f":"'Toll Roads'!$I$33*(1+'Toll Roads'!$I$35)^('Green_Calcs #2'!E4-'Toll Roads'!$I$34)","v":1.2013163130139713E-23},{"$f":"'Toll Roads'!$I$33*(1+'Toll Roads'!$I$35)^('Green_Calcs #2'!F4-'Toll Roads'!$I$34)","v":1.2313492208393204E-23},{"$f":"'Toll Roads'!$I$33*(1+'Toll Roads'!$I$35)^('Green_Calcs #2'!G4-'Toll Roads'!$I$34)","v":1.2621329513603036E-23},{"$f":"'Toll Roads'!$I$33*(1+'Toll Roads'!$I$35)^('Green_Calcs #2'!H4-'Toll Roads'!$I$34)","v":1.2936862751443107E-23},{"$f":"'Toll Roads'!$I$33*(1+'Toll Roads'!$I$35)^('Green_Calcs #2'!I4-'Toll Roads'!$I$34)","v":1.3260284320229189E-23},{"$f":"'Toll Roads'!$I$33*(1+'Toll Roads'!$I$35)^('Green_Calcs #2'!J4-'Toll Roads'!$I$34)","v":1.3591791428234913E-23},{"$f":"'Toll Roads'!$I$33*(1+'Toll Roads'!$I$35)^('Green_Calcs #2'!K4-'Toll Roads'!$I$34)","v":1.3931586213940788E-23},{"$f":"'Toll Roads'!$I$33*(1+'Toll Roads'!$I$35)^('Green_Calcs #2'!L4-'Toll Roads'!$I$34)","v":1.4279875869289307E-23},{"$f":"'Toll Roads'!$I$33*(1+'Toll Roads'!$I$35)^('Green_Calcs #2'!M4-'Toll Roads'!$I$34)","v":1.463687276602154E-23},{"$f":"'Toll Roads'!$I$33*(1+'Toll Roads'!$I$35)^('Green_Calcs #2'!N4-'Toll Roads'!$I$34)","v":1.5002794585172076E-23},{"$f":"'Toll Roads'!$I$33*(1+'Toll Roads'!$I$35)^('Green_Calcs #2'!O4-'Toll Roads'!$I$34)","v":1.5377864449801375E-23},{"$f":"'Toll Roads'!$I$33*(1+'Toll Roads'!$I$35)^('Green_Calcs #2'!P4-'Toll Roads'!$I$34)","v":1.5762311061046412E-23},{"$f":"'Toll Roads'!$I$33*(1+'Toll Roads'!$I$35)^('Green_Calcs #2'!Q4-'Toll Roads'!$I$34)","v":1.6156368837572569E-23},{"$f":"'Toll Roads'!$I$33*(1+'Toll Roads'!$I$35)^('Green_Calcs #2'!R4-'Toll Roads'!$I$34)","v":1.656027805851188E-23},{"$f":"'Toll Roads'!$I$33*(1+'Toll Roads'!$I$35)^('Green_Calcs #2'!S4-'Toll Roads'!$I$34)","v":1.6974285009974681E-23},{"$f":"'Toll Roads'!$I$33*(1+'Toll Roads'!$I$35)^('Green_Calcs #2'!T4-'Toll Roads'!$I$34)","v":1.7398642135224049E-23},{"$f":"'Toll Roads'!$I$33*(1+'Toll Roads'!$I$35)^('Green_Calcs #2'!U4-'Toll Roads'!$I$34)","v":1.7833608188604649E-23},{"$f":"'Toll Roads'!$I$33*(1+'Toll Roads'!$I$35)^('Green_Calcs #2'!V4-'Toll Roads'!$I$34)","v":1.8279448393319761E-23},{"$f":"'Toll Roads'!$I$33*(1+'Toll Roads'!$I$35)^('Green_Calcs #2'!W4-'Toll Roads'!$I$34)","v":1.8736434603152758E-23},{"$f":"'Toll Roads'!$I$33*(1+'Toll Roads'!$I$35)^('Green_Calcs #2'!X4-'Toll Roads'!$I$34)","v":1.9204845468231578E-23},{"$f":"'Toll Roads'!$I$33*(1+'Toll Roads'!$I$35)^('Green_Calcs #2'!Y4-'Toll Roads'!$I$34)","v":1.9684966604937363E-23},{"$f":"'Toll Roads'!$I$33*(1+'Toll Roads'!$I$35)^('Green_Calcs #2'!Z4-'Toll Roads'!$I$34)","v":2.01770907700608E-23},{"$f":"'Toll Roads'!$I$33*(1+'Toll Roads'!$I$35)^('Green_Calcs #2'!AA4-'Toll Roads'!$I$34)","v":2.0681518039312315E-23},{"$f":"'Toll Roads'!$I$33*(1+'Toll Roads'!$I$35)^('Green_Calcs #2'!AB4-'Toll Roads'!$I$34)","v":2.1198555990295117E-23},{"$f":"'Toll Roads'!$I$33*(1+'Toll Roads'!$I$35)^('Green_Calcs #2'!AC4-'Toll Roads'!$I$34)","v":2.1728519890052499E-23},{"$f":"'Toll Roads'!$I$33*(1+'Toll Roads'!$I$35)^('Green_Calcs #2'!AD4-'Toll Roads'!$I$34)","v":2.2271732887303809E-23},{"$f":"'Toll Roads'!$I$33*(1+'Toll Roads'!$I$35)^('Green_Calcs #2'!AE4-'Toll Roads'!$I$34)","v":2.2828526209486407E-23},{"$f":"'Toll Roads'!$I$33*(1+'Toll Roads'!$I$35)^('Green_Calcs #2'!AF4-'Toll Roads'!$I$34)","v":2.3399239364723562E-23},{"$f":"'Toll Roads'!$I$33*(1+'Toll Roads'!$I$35)^('Green_Calcs #2'!AG4-'Toll Roads'!$I$34)","v":2.398422034884165E-23},{"$f":"'Toll Roads'!$I$33*(1+'Toll Roads'!$I$35)^('Green_Calcs #2'!AH4-'Toll Roads'!$I$34)","v":2.458382585756269E-23},{"$f":"'Toll Roads'!$I$33*(1+'Toll Roads'!$I$35)^('Green_Calcs #2'!AI4-'Toll Roads'!$I$34)","v":2.5198421504001754E-23},{"$f":"'Toll Roads'!$I$33*(1+'Toll Roads'!$I$35)^('Green_Calcs #2'!AJ4-'Toll Roads'!$I$34)","v":2.5828382041601802E-23},{"$f":"'Toll Roads'!$I$33*(1+'Toll Roads'!$I$35)^('Green_Calcs #2'!AK4-'Toll Roads'!$I$34)","v":2.6474091592641844E-23},{"$f":"'Toll Roads'!$I$33*(1+'Toll Roads'!$I$35)^('Green_Calcs #2'!AL4-'Toll Roads'!$I$34)","v":2.7135943882457875E-23},{"$f":"'Toll Roads'!$I$33*(1+'Toll Roads'!$I$35)^('Green_Calcs #2'!AM4-'Toll Roads'!$I$34)","v":2.7814342479519336E-23},{"$f":"'Toll Roads'!$I$33*(1+'Toll Roads'!$I$35)^('Green_Calcs #2'!AN4-'Toll Roads'!$I$34)","v":2.8509701041507316E-23},{"$f":"'Toll Roads'!$I$33*(1+'Toll Roads'!$I$35)^('Green_Calcs #2'!AO4-'Toll Roads'!$I$34)","v":2.9222443567544995E-23},{"$f":"'Toll Roads'!$I$33*(1+'Toll Roads'!$I$35)^('Green_Calcs #2'!AP4-'Toll Roads'!$I$34)","v":2.995300465673362E-23}]
[null,"Bridge Annual Maintenance Costs ($)",{"$f":"C28*'Toll Roads'!$Y$10","v":0},{"$f":"D28*'Toll Roads'!$Y$10","v":0},{"$f":"E28*'Toll Roads'!$Y$10","v":0},{"$f":"F28*'Toll Roads'!$Y$10","v":0},{"$f":"G28*'Toll Roads'!$Y$10","v":0},{"$f":"H28*'Toll Roads'!$Y$10","v":0},{"$f":"I28*'Toll Roads'!$Y$10","v":0},{"$f":"J28*'Toll Roads'!$Y$10","v":0},{"$f":"K28*'Toll Roads'!$Y$10","v":0},{"$f":"L28*'Toll Roads'!$Y$10","v":0},{"$f":"M28*'Toll Roads'!$Y$10","v":0},{"$f":"N28*'Toll Roads'!$Y$10","v":0},{"$f":"O28*'Toll Roads'!$Y$10","v":0},{"$f":"P28*'Toll Roads'!$Y$10","v":0},{"$f":"Q28*'Toll Roads'!$Y$10","v":0},{"$f":"R28*'Toll Roads'!$Y$10","v":0},{"$f":"S28*'Toll Roads'!$Y$10","v":0},{"$f":"T28*'Toll Roads'!$Y$10","v":0},{"$f":"U28*'Toll Roads'!$Y$10","v":0},{"$f":"V28*'Toll Roads'!$Y$10","v":0},{"$f":"W28*'Toll Roads'!$Y$10","v":0},{"$f":"X28*'Toll Roads'!$Y$10","v":0},{"$f":"Y28*'Toll Roads'!$Y$10","v":0},{"$f":"Z28*'Toll Roads'!$Y$10","v":0},{"$f":"AA28*'Toll Roads'!$Y$10","v":0},{"$f":"AB28*'Toll Roads'!$Y$10","v":0},{"$f":"AC28*'Toll Roads'!$Y$10","v":0},{"$f":"AD28*'Toll Roads'!$Y$10","v":0},{"$f":"AE28*'Toll Roads'!$Y$10","v":0},{"$f":"AF28*'Toll Roads'!$Y$10","v":0},{"$f":"AG28*'Toll Roads'!$Y$10","v":0},{"$f":"AH28*'Toll Roads'!$Y$10","v":0},{"$f":"AI28*'Toll Roads'!$Y$10","v":0},{"$f":"AJ28*'Toll Roads'!$Y$10","v":0},{"$f":"AK28*'Toll Roads'!$Y$10","v":0},{"$f":"AL28*'Toll Roads'!$Y$10","v":0},{"$f":"AM28*'Toll Roads'!$Y$10","v":0},{"$f":"AN28*'Toll Roads'!$Y$10","v":0},{"$f":"AO28*'Toll Roads'!$Y$10","v":0},{"$f":"AP28*'Toll Roads'!$Y$10","v":0}]
[null,"Roadway per lane-mile maintenance costs",{"$f":"ROUND('Toll Roads'!$I$32*(1+'Toll Roads'!$I$35)^(C4-'Toll Roads'!$I$34),-2)","v":0},{"$f":"ROUND('Toll Roads'!$I$32*(1+'Toll Roads'!$I$35)^(D4-'Toll Roads'!$I$34),-2)","v":0},{"$f":"ROUND('Toll Roads'!$I$32*(1+'Toll Roads'!$I$35)^(E4-'Toll Roads'!$I$34),-2)","v":0},{"$f":"ROUND('Toll Roads'!$I$32*(1+'Toll Roads'!$I$35)^(F4-'Toll Roads'!$I$34),-2)","v":0},{"$f":"ROUND('Toll Roads'!$I$32*(1+'Toll Roads'!$I$35)^(G4-'Toll Roads'!$I$34),-2)","v":0},{"$f":"ROUND('Toll Roads'!$I$32*(1+'Toll Roads'!$I$35)^(H4-'Toll Roads'!$I$34),-2)","v":0},{"$f":"ROUND('Toll Roads'!$I$32*(1+'Toll Roads'!$I$35)^(I4-'Toll Roads'!$I$34),-2)","v":0},{"$f":"ROUND('Toll Roads'!$I$32*(1+'Toll Roads'!$I$35)^(J4-'Toll Roads'!$I$34),-2)","v":0},{"$f":"ROUND('Toll Roads'!$I$32*(1+'Toll Roads'!$I$35)^(K4-'Toll Roads'!$I$34),-2)","v":0},{"$f":"ROUND('Toll Roads'!$I$32*(1+'Toll Roads'!$I$35)^(L4-'Toll Roads'!$I$34),-2)","v":0},{"$f":"ROUND('Toll Roads'!$I$32*(1+'Toll Roads'!$I$35)^(M4-'Toll Roads'!$I$34),-2)","v":0},{"$f":"ROUND('Toll Roads'!$I$32*(1+'Toll Roads'!$I$35)^(N4-'Toll Roads'!$I$34),-2)","v":0},{"$f":"ROUND('Toll Roads'!$I$32*(1+'Toll Roads'!$I$35)^(O4-'Toll Roads'!$I$34),-2)","v":0},{"$f":"ROUND('Toll Roads'!$I$32*(1+'Toll Roads'!$I$35)^(P4-'Toll Roads'!$I$34),-2)","v":0},{"$f":"ROUND('Toll Roads'!$I$32*(1+'Toll Roads'!$I$35)^(Q4-'Toll Roads'!$I$34),-2)","v":0},{"$f":"ROUND('Toll Roads'!$I$32*(1+'Toll Roads'!$I$35)^(R4-'Toll Roads'!$I$34),-2)","v":0},{"$f":"ROUND('Toll Roads'!$I$32*(1+'Toll Roads'!$I$35)^(S4-'Toll Roads'!$I$34),-2)","v":0},{"$f":"ROUND('Toll Roads'!$I$32*(1+'Toll Roads'!$I$35)^(T4-'Toll Roads'!$I$34),-2)","v":0},{"$f":"ROUND('Toll Roads'!$I$32*(1+'Toll Roads'!$I$35)^(U4-'Toll Roads'!$I$34),-2)","v":0},{"$f":"ROUND('Toll Roads'!$I$32*(1+'Toll Roads'!$I$35)^(V4-'Toll Roads'!$I$34),-2)","v":0},{"$f":"ROUND('Toll Roads'!$I$32*(1+'Toll Roads'!$I$35)^(W4-'Toll Roads'!$I$34),-2)","v":0},{"$f":"ROUND('Toll Roads'!$I$32*(1+'Toll Roads'!$I$35)^(X4-'Toll Roads'!$I$34),-2)","v":0},{"$f":"ROUND('Toll Roads'!$I$32*(1+'Toll Roads'!$I$35)^(Y4-'Toll Roads'!$I$34),-2)","v":0},{"$f":"ROUND('Toll Roads'!$I$32*(1+'Toll Roads'!$I$35)^(Z4-'Toll Roads'!$I$34),-2)","v":0},{"$f":"ROUND('Toll Roads'!$I$32*(1+'Toll Roads'!$I$35)^(AA4-'Toll Roads'!$I$34),-2)","v":0},{"$f":"ROUND('Toll Roads'!$I$32*(1+'Toll Roads'!$I$35)^(AB4-'Toll Roads'!$I$34),-2)","v":0},{"$f":"ROUND('Toll Roads'!$I$32*(1+'Toll Roads'!$I$35)^(AC4-'Toll Roads'!$I$34),-2)","v":0},{"$f":"ROUND('Toll Roads'!$I$32*(1+'Toll Roads'!$I$35)^(AD4-'Toll Roads'!$I$34),-2)","v":0},{"$f":"ROUND('Toll Roads'!$I$32*(1+'Toll Roads'!$I$35)^(AE4-'Toll Roads'!$I$34),-2)","v":0},{"$f":"ROUND('Toll Roads'!$I$32*(1+'Toll Roads'!$I$35)^(AF4-'Toll Roads'!$I$34),-2)","v":0},{"$f":"ROUND('Toll Roads'!$I$32*(1+'Toll Roads'!$I$35)^(AG4-'Toll Roads'!$I$34),-2)","v":0},{"$f":"ROUND('Toll Roads'!$I$32*(1+'Toll Roads'!$I$35)^(AH4-'Toll Roads'!$I$34),-2)","v":0},{"$f":"ROUND('Toll Roads'!$I$32*(1+'Toll Roads'!$I$35)^(AI4-'Toll Roads'!$I$34),-2)","v":0},{"$f":"ROUND('Toll Roads'!$I$32*(1+'Toll Roads'!$I$35)^(AJ4-'Toll Roads'!$I$34),-2)","v":0},{"$f":"ROUND('Toll Roads'!$I$32*(1+'Toll Roads'!$I$35)^(AK4-'Toll Roads'!$I$34),-2)","v":0},{"$f":"ROUND('Toll Roads'!$I$32*(1+'Toll Roads'!$I$35)^(AL4-'Toll Roads'!$I$34),-2)","v":0},{"$f":"ROUND('Toll Roads'!$I$32*(1+'Toll Roads'!$I$35)^(AM4-'Toll Roads'!$I$34),-2)","v":0},{"$f":"ROUND('Toll Roads'!$I$32*(1+'Toll Roads'!$I$35)^(AN4-'Toll Roads'!$I$34),-2)","v":0},{"$f":"ROUND('Toll Roads'!$I$32*(1+'Toll Roads'!$I$35)^(AO4-'Toll Roads'!$I$34),-2)","v":0},{"$f":"ROUND('Toll Roads'!$I$32*(1+'Toll Roads'!$I$35)^(AP4-'Toll Roads'!$I$34),-2)","v":0}]
[null,"Roadway Annual Maintenance Costs ($)",{"$f":"C30*'Toll Roads'!$C$10*'Toll Roads'!$C$11","v":0},{"$f":"D30*'Toll Roads'!$C$10*'Toll Roads'!$C$11","v":0},{"$f":"E30*'Toll Roads'!$C$10*'Toll Roads'!$C$11","v":0},{"$f":"F30*'Toll Roads'!$C$10*'Toll Roads'!$C$11","v":0},{"$f":"G30*'Toll Roads'!$C$10*'Toll Roads'!$C$11","v":0},{"$f":"H30*'Toll Roads'!$C$10*'Toll Roads'!$C$11","v":0},{"$f":"I30*'Toll Roads'!$C$10*'Toll Roads'!$C$11","v":0},{"$f":"J30*'Toll Roads'!$C$10*'Toll Roads'!$C$11","v":0},{"$f":"K30*'Toll Roads'!$C$10*'Toll Roads'!$C$11","v":0},{"$f":"L30*'Toll Roads'!$C$10*'Toll Roads'!$C$11","v":0},{"$f":"M30*'Toll Roads'!$C$10*'Toll Roads'!$C$11","v":0},{"$f":"N30*'Toll Roads'!$C$10*'Toll Roads'!$C$11","v":0},{"$f":"O30*'Toll Roads'!$C$10*'Toll Roads'!$C$11","v":0},{"$f":"P30*'Toll Roads'!$C$10*'Toll Roads'!$C$11","v":0},{"$f":"Q30*'Toll Roads'!$C$10*'Toll Roads'!$C$11","v":0},{"$f":"R30*'Toll Roads'!$C$10*'Toll Roads'!$C$11","v":0},{"$f":"S30*'Toll Roads'!$C$10*'Toll Roads'!$C$11","v":0},{"$f":"T30*'Toll Roads'!$C$10*'Toll Roads'!$C$11","v":0},{"$f":"U30*'Toll Roads'!$C$10*'Toll Roads'!$C$11","v":0},{"$f":"V30*'Toll Roads'!$C$10*'Toll Roads'!$C$11","v":0},{"$f":"W30*'Toll Roads'!$C$10*'Toll Roads'!$C$11","v":0},{"$f":"X30*'Toll Roads'!$C$10*'Toll Roads'!$C$11","v":0},{"$f":"Y30*'Toll Roads'!$C$10*'Toll Roads'!$C$11","v":0},{"$f":"Z30*'Toll Roads'!$C$10*'Toll Roads'!$C$11","v":0},{"$f":"AA30*'Toll Roads'!$C$10*'Toll Roads'!$C$11","v":0},{"$f":"AB30*'Toll Roads'!$C$10*'Toll Roads'!$C$11","v":0},{"$f":"AC30*'Toll Roads'!$C$10*'Toll Roads'!$C$11","v":0},{"$f":"AD30*'Toll Roads'!$C$10*'Toll Roads'!$C$11","v":0},{"$f":"AE30*'Toll Roads'!$C$10*'Toll Roads'!$C$11","v":0},{"$f":"AF30*'Toll Roads'!$C$10*'Toll Roads'!$C$11","v":0},{"$f":"AG30*'Toll Roads'!$C$10*'Toll Roads'!$C$11","v":0},{"$f":"AH30*'Toll Roads'!$C$10*'Toll Roads'!$C$11","v":0},{"$f":"AI30*'Toll Roads'!$C$10*'Toll Roads'!$C$11","v":0},{"$f":"AJ30*'Toll Roads'!$C$10*'Toll Roads'!$C$11","v":0},{"$f":"AK30*'Toll Roads'!$C$10*'Toll Roads'!$C$11","v":0},{"$f":"AL30*'Toll Roads'!$C$10*'Toll Roads'!$C$11","v":0},{"$f":"AM30*'Toll Roads'!$C$10*'Toll Roads'!$C$11","v":0},{"$f":"AN30*'Toll Roads'!$C$10*'Toll Roads'!$C$11","v":0},{"$f":"AO30*'Toll Roads'!$C$10*'Toll Roads'!$C$11","v":0},{"$f":"AP30*'Toll Roads'!$C$10*'Toll Roads'!$C$11","v":0}]
[null,"Toll System Maint. Costs",{"$f":"('Assumptions Tab'!$E$50*'Toll Roads'!$C$10*'Toll Roads'!$C$11)*(1+'Toll Roads'!$I$35)^(C4-'Assumptions Tab'!$E$51)","v":0},{"$f":"('Assumptions Tab'!$E$50*'Toll Roads'!$C$10*'Toll Roads'!$C$11)*(1+'Toll Roads'!$I$35)^(D4-'Assumptions Tab'!$E$51)","v":0},{"$f":"('Assumptions Tab'!$E$50*'Toll Roads'!$C$10*'Toll Roads'!$C$11)*(1+'Toll Roads'!$I$35)^(E4-'Assumptions Tab'!$E$51)","v":0},{"$f":"('Assumptions Tab'!$E$50*'Toll Roads'!$C$10*'Toll Roads'!$C$11)*(1+'Toll Roads'!$I$35)^(F4-'Assumptions Tab'!$E$51)","v":0},{"$f":"('Assumptions Tab'!$E$50*'Toll Roads'!$C$10*'Toll Roads'!$C$11)*(1+'Toll Roads'!$I$35)^(G4-'Assumptions Tab'!$E$51)","v":0},{"$f":"('Assumptions Tab'!$E$50*'Toll Roads'!$C$10*'Toll Roads'!$C$11)*(1+'Toll Roads'!$I$35)^(H4-'Assumptions Tab'!$E$51)","v":0},{"$f":"('Assumptions Tab'!$E$50*'Toll Roads'!$C$10*'Toll Roads'!$C$11)*(1+'Toll Roads'!$I$35)^(I4-'Assumptions Tab'!$E$51)","v":0},{"$f":"('Assumptions Tab'!$E$50*'Toll Roads'!$C$10*'Toll Roads'!$C$11)*(1+'Toll Roads'!$I$35)^(J4-'Assumptions Tab'!$E$51)","v":0},{"$f":"('Assumptions Tab'!$E$50*'Toll Roads'!$C$10*'Toll Roads'!$C$11)*(1+'Toll Roads'!$I$35)^(K4-'Assumptions Tab'!$E$51)","v":0},{"$f":"('Assumptions Tab'!$E$50*'Toll Roads'!$C$10*'Toll Roads'!$C$11)*(1+'Toll Roads'!$I$35)^(L4-'Assumptions Tab'!$E$51)","v":0},{"$f":"('Assumptions Tab'!$E$50*'Toll Roads'!$C$10*'Toll Roads'!$C$11)*(1+'Toll Roads'!$I$35)^(M4-'Assumptions Tab'!$E$51)","v":0},{"$f":"('Assumptions Tab'!$E$50*'Toll Roads'!$C$10*'Toll Roads'!$C$11)*(1+'Toll Roads'!$I$35)^(N4-'Assumptions Tab'!$E$51)","v":0},{"$f":"('Assumptions Tab'!$E$50*'Toll Roads'!$C$10*'Toll Roads'!$C$11)*(1+'Toll Roads'!$I$35)^(O4-'Assumptions Tab'!$E$51)","v":0},{"$f":"('Assumptions Tab'!$E$50*'Toll Roads'!$C$10*'Toll Roads'!$C$11)*(1+'Toll Roads'!$I$35)^(P4-'Assumptions Tab'!$E$51)","v":0},{"$f":"('Assumptions Tab'!$E$50*'Toll Roads'!$C$10*'Toll Roads'!$C$11)*(1+'Toll Roads'!$I$35)^(Q4-'Assumptions Tab'!$E$51)","v":0},{"$f":"('Assumptions Tab'!$E$50*'Toll Roads'!$C$10*'Toll Roads'!$C$11)*(1+'Toll Roads'!$I$35)^(R4-'Assumptions Tab'!$E$51)","v":0},{"$f":"('Assumptions Tab'!$E$50*'Toll Roads'!$C$10*'Toll Roads'!$C$11)*(1+'Toll Roads'!$I$35)^(S4-'Assumptions Tab'!$E$51)","v":0},{"$f":"('Assumptions Tab'!$E$50*'Toll Roads'!$C$10*'Toll Roads'!$C$11)*(1+'Toll Roads'!$I$35)^(T4-'Assumptions Tab'!$E$51)","v":0},{"$f":"('Assumptions Tab'!$E$50*'Toll Roads'!$C$10*'Toll Roads'!$C$11)*(1+'Toll Roads'!$I$35)^(U4-'Assumptions Tab'!$E$51)","v":0},{"$f":"('Assumptions Tab'!$E$50*'Toll Roads'!$C$10*'Toll Roads'!$C$11)*(1+'Toll Roads'!$I$35)^(V4-'Assumptions Tab'!$E$51)","v":0},{"$f":"('Assumptions Tab'!$E$50*'Toll Roads'!$C$10*'Toll Roads'!$C$11)*(1+'Toll Roads'!$I$35)^(W4-'Assumptions Tab'!$E$51)","v":0},{"$f":"('Assumptions Tab'!$E$50*'Toll Roads'!$C$10*'Toll Roads'!$C$11)*(1+'Toll Roads'!$I$35)^(X4-'Assumptions Tab'!$E$51)","v":0},{"$f":"('Assumptions Tab'!$E$50*'Toll Roads'!$C$10*'Toll Roads'!$C$11)*(1+'Toll Roads'!$I$35)^(Y4-'Assumptions Tab'!$E$51)","v":0},{"$f":"('Assumptions Tab'!$E$50*'Toll Roads'!$C$10*'Toll Roads'!$C$11)*(1+'Toll Roads'!$I$35)^(Z4-'Assumptions Tab'!$E$51)","v":0},{"$f":"('Assumptions Tab'!$E$50*'Toll Roads'!$C$10*'Toll Roads'!$C$11)*(1+'Toll Roads'!$I$35)^(AA4-'Assumptions Tab'!$E$51)","v":0},{"$f":"('Assumptions Tab'!$E$50*'Toll Roads'!$C$10*'Toll Roads'!$C$11)*(1+'Toll Roads'!$I$35)^(AB4-'Assumptions Tab'!$E$51)","v":0},{"$f":"('Assumptions Tab'!$E$50*'Toll Roads'!$C$10*'Toll Roads'!$C$11)*(1+'Toll Roads'!$I$35)^(AC4-'Assumptions Tab'!$E$51)","v":0},{"$f":"('Assumptions Tab'!$E$50*'Toll Roads'!$C$10*'Toll Roads'!$C$11)*(1+'Toll Roads'!$I$35)^(AD4-'Assumptions Tab'!$E$51)","v":0},{"$f":"('Assumptions Tab'!$E$50*'Toll Roads'!$C$10*'Toll Roads'!$C$11)*(1+'Toll Roads'!$I$35)^(AE4-'Assumptions Tab'!$E$51)","v":0},{"$f":"('Assumptions Tab'!$E$50*'Toll Roads'!$C$10*'Toll Roads'!$C$11)*(1+'Toll Roads'!$I$35)^(AF4-'Assumptions Tab'!$E$51)","v":0},{"$f":"('Assumptions Tab'!$E$50*'Toll Roads'!$C$10*'Toll Roads'!$C$11)*(1+'Toll Roads'!$I$35)^(AG4-'Assumptions Tab'!$E$51)","v":0},{"$f":"('Assumptions Tab'!$E$50*'Toll Roads'!$C$10*'Toll Roads'!$C$11)*(1+'Toll Roads'!$I$35)^(AH4-'Assumptions Tab'!$E$51)","v":0},{"$f":"('Assumptions Tab'!$E$50*'Toll Roads'!$C$10*'Toll Roads'!$C$11)*(1+'Toll Roads'!$I$35)^(AI4-'Assumptions Tab'!$E$51)","v":0},{"$f":"('Assumptions Tab'!$E$50*'Toll Roads'!$C$10*'Toll Roads'!$C$11)*(1+'Toll Roads'!$I$35)^(AJ4-'Assumptions Tab'!$E$51)","v":0},{"$f":"('Assumptions Tab'!$E$50*'Toll Roads'!$C$10*'Toll Roads'!$C$11)*(1+'Toll Roads'!$I$35)^(AK4-'Assumptions Tab'!$E$51)","v":0},{"$f":"('Assumptions Tab'!$E$50*'Toll Roads'!$C$10*'Toll Roads'!$C$11)*(1+'Toll Roads'!$I$35)^(AL4-'Assumptions Tab'!$E$51)","v":0},{"$f":"('Assumptions Tab'!$E$50*'Toll Roads'!$C$10*'Toll Roads'!$C$11)*(1+'Toll Roads'!$I$35)^(AM4-'Assumptions Tab'!$E$51)","v":0},{"$f":"('Assumptions Tab'!$E$50*'Toll Roads'!$C$10*'Toll Roads'!$C$11)*(1+'Toll Roads'!$I$35)^(AN4-'Assumptions Tab'!$E$51)","v":0},{"$f":"('Assumptions Tab'!$E$50*'Toll Roads'!$C$10*'Toll Roads'!$C$11)*(1+'Toll Roads'!$I$35)^(AO4-'Assumptions Tab'!$E$51)","v":0},{"$f":"('Assumptions Tab'!$E$50*'Toll Roads'!$C$10*'Toll Roads'!$C$11)*(1+'Toll Roads'!$I$35)^(AP4-'Assumptions Tab'!$E$51)","v":0}]
[null,"Toll R&R",{"$f":"('Assumptions Tab'!$E$44*'Toll Roads'!$C$10*'Toll Roads'!$C$11)*(1+'Toll Roads'!$I$35)^('Green_Calcs #2'!C4-'Assumptions Tab'!$E$47)","v":0},{"$f":"('Assumptions Tab'!$E$44*'Toll Roads'!$C$10*'Toll Roads'!$C$11)*(1+'Toll Roads'!$I$35)^('Green_Calcs #2'!D4-'Assumptions Tab'!$E$47)","v":0},{"$f":"('Assumptions Tab'!$E$44*'Toll Roads'!$C$10*'Toll Roads'!$C$11)*(1+'Toll Roads'!$I$35)^('Green_Calcs #2'!E4-'Assumptions Tab'!$E$47)","v":0},{"$f":"('Assumptions Tab'!$E$44*'Toll Roads'!$C$10*'Toll Roads'!$C$11)*(1+'Toll Roads'!$I$35)^('Green_Calcs #2'!F4-'Assumptions Tab'!$E$47)","v":0},{"$f":"('Assumptions Tab'!$E$44*'Toll Roads'!$C$10*'Toll Roads'!$C$11)*(1+'Toll Roads'!$I$35)^('Green_Calcs #2'!G4-'Assumptions Tab'!$E$47)","v":0},{"$f":"('Assumptions Tab'!$E$44*'Toll Roads'!$C$10*'Toll Roads'!$C$11)*(1+'Toll Roads'!$I$35)^('Green_Calcs #2'!H4-'Assumptions Tab'!$E$47)","v":0},{"$f":"('Assumptions Tab'!$E$44*'Toll Roads'!$C$10*'Toll Roads'!$C$11)*(1+'Toll Roads'!$I$35)^('Green_Calcs #2'!I4-'Assumptions Tab'!$E$47)","v":0},{"$f":"('Assumptions Tab'!$E$44*'Toll Roads'!$C$10*'Toll Roads'!$C$11)*(1+'Toll Roads'!$I$35)^('Green_Calcs #2'!J4-'Assumptions Tab'!$E$47)","v":0},{"$f":"('Assumptions Tab'!$E$44*'Toll Roads'!$C$10*'Toll Roads'!$C$11)*(1+'Toll Roads'!$I$35)^('Green_Calcs #2'!K4-'Assumptions Tab'!$E$47)","v":0},{"$f":"('Assumptions Tab'!$E$44*'Toll Roads'!$C$10*'Toll Roads'!$C$11)*(1+'Toll Roads'!$I$35)^('Green_Calcs #2'!L4-'Assumptions Tab'!$E$47)","v":0},{"$f":"('Assumptions Tab'!$E$44*'Toll Roads'!$C$10*'Toll Roads'!$C$11)*(1+'Toll Roads'!$I$35)^('Green_Calcs #2'!M4-'Assumptions Tab'!$E$47)","v":0},{"$f":"('Assumptions Tab'!$E$44*'Toll Roads'!$C$10*'Toll Roads'!$C$11)*(1+'Toll Roads'!$I$35)^('Green_Calcs #2'!N4-'Assumptions Tab'!$E$47)","v":0},{"$f":"('Assumptions Tab'!$E$44*'Toll Roads'!$C$10*'Toll Roads'!$C$11)*(1+'Toll Roads'!$I$35)^('Green_Calcs #2'!O4-'Assumptions Tab'!$E$47)","v":0},{"$f":"('Assumptions Tab'!$E$44*'Toll Roads'!$C$10*'Toll Roads'!$C$11)*(1+'Toll Roads'!$I$35)^('Green_Calcs #2'!P4-'Assumptions Tab'!$E$47)","v":0},{"$f":"('Assumptions Tab'!$E$44*'Toll Roads'!$C$10*'Toll Roads'!$C$11)*(1+'Toll Roads'!$I$35)^('Green_Calcs #2'!Q4-'Assumptions Tab'!$E$47)","v":0},{"$f":"('Assumptions Tab'!$E$44*'Toll Roads'!$C$10*'Toll Roads'!$C$11)*(1+'Toll Roads'!$I$35)^('Green_Calcs #2'!R4-'Assumptions Tab'!$E$47)","v":0},{"$f":"('Assumptions Tab'!$E$44*'Toll Roads'!$C$10*'Toll Roads'!$C$11)*(1+'Toll Roads'!$I$35)^('Green_Calcs #2'!S4-'Assumptions Tab'!$E$47)","v":0},{"$f":"('Assumptions Tab'!$E$44*'Toll Roads'!$C$10*'Toll Roads'!$C$11)*(1+'Toll Roads'!$I$35)^('Green_Calcs #2'!T4-'Assumptions Tab'!$E$47)","v":0},{"$f":"('Assumptions Tab'!$E$44*'Toll Roads'!$C$10*'Toll Roads'!$C$11)*(1+'Toll Roads'!$I$35)^('Green_Calcs #2'!U4-'Assumptions Tab'!$E$47)","v":0},{"$f":"('Assumptions Tab'!$E$44*'Toll Roads'!$C$10*'Toll Roads'!$C$11)*(1+'Toll Roads'!$I$35)^('Green_Calcs #2'!V4-'Assumptions Tab'!$E$47)","v":0},{"$f":"('Assumptions Tab'!$E$44*'Toll Roads'!$C$10*'Toll Roads'!$C$11)*(1+'Toll Roads'!$I$35)^('Green_Calcs #2'!W4-'Assumptions Tab'!$E$47)","v":0},{"$f":"('Assumptions Tab'!$E$44*'Toll Roads'!$C$10*'Toll Roads'!$C$11)*(1+'Toll Roads'!$I$35)^('Green_Calcs #2'!X4-'Assumptions Tab'!$E$47)","v":0},{"$f":"('Assumptions Tab'!$E$44*'Toll Roads'!$C$10*'Toll Roads'!$C$11)*(1+'Toll Roads'!$I$35)^('Green_Calcs #2'!Y4-'Assumptions Tab'!$E$47)","v":0},{"$f":"('Assumptions Tab'!$E$44*'Toll Roads'!$C$10*'Toll Roads'!$C$11)*(1+'Toll Roads'!$I$35)^('Green_Calcs #2'!Z4-'Assumptions Tab'!$E$47)","v":0},{"$f":"('Assumptions Tab'!$E$44*'Toll Roads'!$C$10*'Toll Roads'!$C$11)*(1+'Toll Roads'!$I$35)^('Green_Calcs #2'!AA4-'Assumptions Tab'!$E$47)","v":0},{"$f":"('Assumptions Tab'!$E$44*'Toll Roads'!$C$10*'Toll Roads'!$C$11)*(1+'Toll Roads'!$I$35)^('Green_Calcs #2'!AB4-'Assumptions Tab'!$E$47)","v":0},{"$f":"('Assumptions Tab'!$E$44*'Toll Roads'!$C$10*'Toll Roads'!$C$11)*(1+'Toll Roads'!$I$35)^('Green_Calcs #2'!AC4-'Assumptions Tab'!$E$47)","v":0},{"$f":"('Assumptions Tab'!$E$44*'Toll Roads'!$C$10*'Toll Roads'!$C$11)*(1+'Toll Roads'!$I$35)^('Green_Calcs #2'!AD4-'Assumptions Tab'!$E$47)","v":0},{"$f":"('Assumptions Tab'!$E$44*'Toll Roads'!$C$10*'Toll Roads'!$C$11)*(1+'Toll Roads'!$I$35)^('Green_Calcs #2'!AE4-'Assumptions Tab'!$E$47)","v":0},{"$f":"('Assumptions Tab'!$E$44*'Toll Roads'!$C$10*'Toll Roads'!$C$11)*(1+'Toll Roads'!$I$35)^('Green_Calcs #2'!AF4-'Assumptions Tab'!$E$47)","v":0},{"$f":"('Assumptions Tab'!$E$44*'Toll Roads'!$C$10*'Toll Roads'!$C$11)*(1+'Toll Roads'!$I$35)^('Green_Calcs #2'!AG4-'Assumptions Tab'!$E$47)","v":0},{"$f":"('Assumptions Tab'!$E$44*'Toll Roads'!$C$10*'Toll Roads'!$C$11)*(1+'Toll Roads'!$I$35)^('Green_Calcs #2'!AH4-'Assumptions Tab'!$E$47)","v":0},{"$f":"('Assumptions Tab'!$E$44*'Toll Roads'!$C$10*'Toll Roads'!$C$11)*(1+'Toll Roads'!$I$35)^('Green_Calcs #2'!AI4-'Assumptions Tab'!$E$47)","v":0},{"$f":"('Assumptions Tab'!$E$44*'Toll Roads'!$C$10*'Toll Roads'!$C$11)*(1+'Toll Roads'!$I$35)^('Green_Calcs #2'!AJ4-'Assumptions Tab'!$E$47)","v":0},{"$f":"('Assumptions Tab'!$E$44*'Toll Roads'!$C$10*'Toll Roads'!$C$11)*(1+'Toll Roads'!$I$35)^('Green_Calcs #2'!AK4-'Assumptions Tab'!$E$47)","v":0},{"$f":"('Assumptions Tab'!$E$44*'Toll Roads'!$C$10*'Toll Roads'!$C$11)*(1+'Toll Roads'!$I$35)^('Green_Calcs #2'!AL4-'Assumptions Tab'!$E$47)","v":0},{"$f":"('Assumptions Tab'!$E$44*'Toll Roads'!$C$10*'Toll Roads'!$C$11)*(1+'Toll Roads'!$I$35)^('Green_Calcs #2'!AM4-'Assumptions Tab'!$E$47)","v":0},{"$f":"('Assumptions Tab'!$E$44*'Toll Roads'!$C$10*'Toll Roads'!$C$11)*(1+'Toll Roads'!$I$35)^('Green_Calcs #2'!AN4-'Assumptions Tab'!$E$47)","v":0},{"$f":"('Assumptions Tab'!$E$44*'Toll Roads'!$C$10*'Toll Roads'!$C$11)*(1+'Toll Roads'!$I$35)^('Green_Calcs #2'!AO4-'Assumptions Tab'!$E$47)","v":0},{"$f":"('Assumptions Tab'!$E$44*'Toll Roads'!$C$10*'Toll Roads'!$C$11)*(1+'Toll Roads'!$I$35)^('Green_Calcs #2'!AP4-'Assumptions Tab'!$E$47)","v":0}]
[null,"Est. Gross Revenue ($)",{"$f":"'Green_Calcs #1'!C39","v":{"$error":"#DIV/0!"}},{"$f":"'Green_Calcs #1'!D39","v":{"$error":"#DIV/0!"}},{"$f":"'Green_Calcs #1'!E39","v":{"$error":"#DIV/0!"}},{"$f":"'Green_Calcs #1'!F39","v":{"$error":"#DIV/0!"}},{"$f":"'Green_Calcs #1'!G39","v":{"$error":"#DIV/0!"}},{"$f":"'Green_Calcs #1'!H39","v":{"$error":"#DIV/0!"}},{"$f":"'Green_Calcs #1'!I39","v":{"$error":"#DIV/0!"}},{"$f":"'Green_Calcs #1'!J39","v":{"$error":"#DIV/0!"}},{"$f":"'Green_Calcs #1'!K39","v":{"$error":"#DIV/0!"}},{"$f":"'Green_Calcs #1'!L39","v":{"$error":"#DIV/0!"}},{"$f":"'Green_Calcs #1'!M39","v":{"$error":"#DIV/0!"}},{"$f":"'Green_Calcs #1'!N39","v":{"$error":"#DIV/0!"}},{"$f":"'Green_Calcs #1'!O39","v":{"$error":"#DIV/0!"}},{"$f":"'Green_Calcs #1'!P39","v":{"$error":"#DIV/0!"}},{"$f":"'Green_Calcs #1'!Q39","v":{"$error":"#DIV/0!"}},{"$f":"'Green_Calcs #1'!R39","v":{"$error":"#DIV/0!"}},{"$f":"'Green_Calcs #1'!S39","v":{"$error":"#DIV/0!"}},{"$f":"'Green_Calcs #1'!T39","v":{"$error":"#DIV/0!"}},{"$f":"'Green_Calcs #1'!U39","v":{"$error":"#DIV/0!"}},{"$f":"'Green_Calcs #1'!V39","v":{"$error":"#DIV/0!"}},{"$f":"'Green_Calcs #1'!W39","v":{"$error":"#DIV/0!"}},{"$f":"'Green_Calcs #1'!X39","v":{"$error":"#DIV/0!"}},{"$f":"'Green_Calcs #1'!Y39","v":{"$error":"#DIV/0!"}},{"$f":"'Green_Calcs #1'!Z39","v":{"$error":"#DIV/0!"}},{"$f":"'Green_Calcs #1'!AA39","v":{"$error":"#DIV/0!"}},{"$f":"'Green_Calcs #1'!AB39","v":{"$error":"#DIV/0!"}},{"$f":"'Green_Calcs #1'!AC39","v":{"$error":"#DIV/0!"}},{"$f":"'Green_Calcs #1'!AD39","v":{"$error":"#DIV/0!"}},{"$f":"'Green_Calcs #1'!AE39","v":{"$error":"#DIV/0!"}},{"$f":"'Green_Calcs #1'!AF39","v":{"$error":"#DIV/0!"}},{"$f":"'Green_Calcs #1'!AG39","v":{"$error":"#DIV/0!"}},{"$f":"'Green_Calcs #1'!AH39","v":{"$error":"#DIV/0!"}},{"$f":"'Green_Calcs #1'!AI39","v":{"$error":"#DIV/0!"}},{"$f":"'Green_Calcs #1'!AJ39","v":{"$error":"#DIV/0!"}},{"$f":"'Green_Calcs #1'!AK39","v":{"$error":"#DIV/0!"}},{"$f":"'Green_Calcs #1'!AL39","v":{"$error":"#DIV/0!"}},{"$f":"'Green_Calcs #1'!AM39","v":{"$error":"#DIV/0!"}},{"$f":"'Green_Calcs #1'!AN39","v":{"$error":"#DIV/0!"}},{"$f":"'Green_Calcs #1'!AO39","v":{"$error":"#DIV/0!"}},{"$f":"'Green_Calcs #1'!AP39","v":{"$error":"#DIV/0!"}}]
[null,"Credit Card Fees ($)",{"$f":"C34*'Assumptions Tab'!$E$54*'Assumptions Tab'!$E$55","v":{"$error":"#DIV/0!"}},{"$f":"D34*'Assumptions Tab'!$E$54*'Assumptions Tab'!$E$55","v":{"$error":"#DIV/0!"}},{"$f":"E34*'Assumptions Tab'!$E$54*'Assumptions Tab'!$E$55","v":{"$error":"#DIV/0!"}},{"$f":"F34*'Assumptions Tab'!$E$54*'Assumptions Tab'!$E$55","v":{"$error":"#DIV/0!"}},{"$f":"G34*'Assumptions Tab'!$E$54*'Assumptions Tab'!$E$55","v":{"$error":"#DIV/0!"}},{"$f":"H34*'Assumptions Tab'!$E$54*'Assumptions Tab'!$E$55","v":{"$error":"#DIV/0!"}},{"$f":"I34*'Assumptions Tab'!$E$54*'Assumptions Tab'!$E$55","v":{"$error":"#DIV/0!"}},{"$f":"J34*'Assumptions Tab'!$E$54*'Assumptions Tab'!$E$55","v":{"$error":"#DIV/0!"}},{"$f":"K34*'Assumptions Tab'!$E$54*'Assumptions Tab'!$E$55","v":{"$error":"#DIV/0!"}},{"$f":"L34*'Assumptions Tab'!$E$54*'Assumptions Tab'!$E$55","v":{"$error":"#DIV/0!"}},{"$f":"M34*'Assumptions Tab'!$E$54*'Assumptions Tab'!$E$55","v":{"$error":"#DIV/0!"}},{"$f":"N34*'Assumptions Tab'!$E$54*'Assumptions Tab'!$E$55","v":{"$error":"#DIV/0!"}},{"$f":"O34*'Assumptions Tab'!$E$54*'Assumptions Tab'!$E$55","v":{"$error":"#DIV/0!"}},{"$f":"P34*'Assumptions Tab'!$E$54*'Assumptions Tab'!$E$55","v":{"$error":"#DIV/0!"}},{"$f":"Q34*'Assumptions Tab'!$E$54*'Assumptions Tab'!$E$55","v":{"$error":"#DIV/0!"}},{"$f":"R34*'Assumptions Tab'!$E$54*'Assumptions Tab'!$E$55","v":{"$error":"#DIV/0!"}},{"$f":"S34*'Assumptions Tab'!$E$54*'Assumptions Tab'!$E$55","v":{"$error":"#DIV/0!"}},{"$f":"T34*'Assumptions Tab'!$E$54*'Assumptions Tab'!$E$55","v":{"$error":"#DIV/0!"}},{"$f":"U34*'Assumptions Tab'!$E$54*'Assumptions Tab'!$E$55","v":{"$error":"#DIV/0!"}},{"$f":"V34*'Assumptions Tab'!$E$54*'Assumptions Tab'!$E$55","v":{"$error":"#DIV/0!"}},{"$f":"W34*'Assumptions Tab'!$E$54*'Assumptions Tab'!$E$55","v":{"$error":"#DIV/0!"}},{"$f":"X34*'Assumptions Tab'!$E$54*'Assumptions Tab'!$E$55","v":{"$error":"#DIV/0!"}},{"$f":"Y34*'Assumptions Tab'!$E$54*'Assumptions Tab'!$E$55","v":{"$error":"#DIV/0!"}},{"$f":"Z34*'Assumptions Tab'!$E$54*'Assumptions Tab'!$E$55","v":{"$error":"#DIV/0!"}},{"$f":"AA34*'Assumptions Tab'!$E$54*'Assumptions Tab'!$E$55","v":{"$error":"#DIV/0!"}},{"$f":"AB34*'Assumptions Tab'!$E$54*'Assumptions Tab'!$E$55","v":{"$error":"#DIV/0!"}},{"$f":"AC34*'Assumptions Tab'!$E$54*'Assumptions Tab'!$E$55","v":{"$error":"#DIV/0!"}},{"$f":"AD34*'Assumptions Tab'!$E$54*'Assumptions Tab'!$E$55","v":{"$error":"#DIV/0!"}},{"$f":"AE34*'Assumptions Tab'!$E$54*'Assumptions Tab'!$E$55","v":{"$error":"#DIV/0!"}},{"$f":"AF34*'Assumptions Tab'!$E$54*'Assumptions Tab'!$E$55","v":{"$error":"#DIV/0!"}},{"$f":"AG34*'Assumptions Tab'!$E$54*'Assumptions Tab'!$E$55","v":{"$error":"#DIV/0!"}},{"$f":"AH34*'Assumptions Tab'!$E$54*'Assumptions Tab'!$E$55","v":{"$error":"#DIV/0!"}},{"$f":"AI34*'Assumptions Tab'!$E$54*'Assumptions Tab'!$E$55","v":{"$error":"#DIV/0!"}},{"$f":"AJ34*'Assumptions Tab'!$E$54*'Assumptions Tab'!$E$55","v":{"$error":"#DIV/0!"}},{"$f":"AK34*'Assumptions Tab'!$E$54*'Assumptions Tab'!$E$55","v":{"$error":"#DIV/0!"}},{"$f":"AL34*'Assumptions Tab'!$E$54*'Assumptions Tab'!$E$55","v":{"$error":"#DIV/0!"}},{"$f":"AM34*'Assumptions Tab'!$E$54*'Assumptions Tab'!$E$55","v":{"$error":"#DIV/0!"}},{"$f":"AN34*'Assumptions Tab'!$E$54*'Assumptions Tab'!$E$55","v":{"$error":"#DIV/0!"}},{"$f":"AO34*'Assumptions Tab'!$E$54*'Assumptions Tab'!$E$55","v":{"$error":"#DIV/0!"}},{"$f":"AP34*'Assumptions Tab'!$E$54*'Assumptions Tab'!$E$55","v":{"$error":"#DIV/0!"}}]
[null,"Total O&M Costs ($)",{"$f":"C26+C27+C31+C32+C35+C33+C29","v":{"$error":"#DIV/0!"}},{"$f":"D26+D27+D31+D32+D35+D33+D29","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[]
[null,"O&M Cost per transaction",{"$f":"C36/SUM(C9,C15,C19,C23)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[]
[null,"Tolled Transactions",{"$f":"C23+C15+C19","v":{"$error":"#DIV/0!"}},{"$f":"D23+D15+D19","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]